investorscraft@gmail.com

Intrinsic ValueCCL Industries Inc. (CCL-B.TO)

Previous Close$80.04
Intrinsic Value
Upside potential
Previous Close
$80.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CCL Industries Inc. is a global leader in specialty label, packaging, and security solutions, operating across four key segments: CCL, Avery, Checkpoint, and Innovia. The company serves diverse industries, including consumer packaging, healthcare, retail, and automotive, through its innovative pressure-sensitive labels, extruded films, and digital media products. CCL’s integrated approach combines materials science, digital printing, and RFID technology to deliver high-value solutions that enhance brand performance, supply chain efficiency, and product security. With a presence in over 40 countries, the company leverages its scale and technical expertise to maintain a competitive edge in fragmented but growing markets. Its Avery segment capitalizes on the shift toward e-commerce with customizable digital media, while Checkpoint addresses retail loss prevention with advanced RFID systems. Innovia’s engineered films cater to high-performance packaging demands, reinforcing CCL’s position as a critical enabler for global consumer and industrial brands. The company’s broad product portfolio and geographic diversification mitigate sector-specific risks, making it a resilient player in the packaging and labeling industry.

Revenue Profitability And Efficiency

CCL Industries reported revenue of CAD 7.25 billion for the fiscal year, with net income reaching CAD 843.1 million, reflecting a healthy net margin of approximately 11.6%. The company generated CAD 1.06 billion in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures of CAD 462 million indicate ongoing investments in capacity and technology to sustain growth. Diluted EPS stood at CAD 4.70, underscoring efficient earnings distribution across its 178.2 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams and operational scalability. With a beta of 0.567, CCL exhibits lower volatility compared to the broader market, suggesting stable earnings resilience. The robust operating cash flow relative to net income highlights effective working capital management and capital-light segments like Avery, which benefits from high-margin digital solutions.

Balance Sheet And Financial Health

CCL maintains a solid balance sheet with CAD 820.6 million in cash and equivalents, providing liquidity for strategic initiatives. Total debt of CAD 2.45 billion appears manageable given its cash flow generation and market capitalization of CAD 13.8 billion. The company’s conservative leverage profile and consistent cash flow support its ability to fund growth while returning capital to shareholders.

Growth Trends And Dividend Policy

CCL has demonstrated steady growth through organic expansion and acquisitions, particularly in high-margin segments like RFID and specialty films. The company pays a dividend of CAD 1.19 per share, reflecting a commitment to shareholder returns. Future growth is likely to be driven by demand for sustainable packaging and digital labeling solutions, aligning with global trends toward e-commerce and automation.

Valuation And Market Expectations

Trading at a market cap of CAD 13.8 billion, CCL’s valuation reflects its leadership in niche packaging markets and stable cash flows. Investors likely price in moderate growth expectations, given the company’s mature but diversified segments. The low beta suggests the stock is viewed as a defensive play within the consumer cyclical sector.

Strategic Advantages And Outlook

CCL’s competitive advantages include its technological expertise, global footprint, and ability to cross-sell solutions across industries. The outlook remains positive, supported by trends in smart packaging, sustainability, and retail automation. Risks include raw material inflation and geopolitical disruptions, but the company’s diversified model positions it well to navigate challenges.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount