investorscraft@gmail.com

Intrinsic ValueCEMATRIX Corporation (CEMX.TO)

Previous Close$0.36
Intrinsic Value
Upside potential
Previous Close
$0.36

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

CEMATRIX Corporation operates in the construction materials sector, specializing in cellular concrete solutions tailored for infrastructure, industrial, and commercial projects across North America. The company’s proprietary lightweight concrete is engineered for diverse applications, including backfill for MSE walls, bridge approaches, roadway stabilization, and insulation for oil and gas facilities. Its products also serve niche uses like tunnel grouting and contaminated site remediation, positioning CEMATRIX as a versatile provider in sustainable construction solutions. The company’s market position is bolstered by its focus on high-performance, environmentally friendly materials that address critical engineering challenges. Unlike traditional concrete suppliers, CEMATRIX leverages onsite production capabilities, reducing logistical costs and enhancing project efficiency. This operational model allows it to cater to large-scale infrastructure demands while maintaining competitive margins. As urbanization and infrastructure renewal drive demand for innovative materials, CEMATRIX is well-placed to capitalize on these trends, supported by its specialized expertise and regional footprint in North America.

Revenue Profitability And Efficiency

CEMATRIX reported revenue of CAD 35.4 million for the period, with net income of CAD 270,000, reflecting modest profitability. Operating cash flow stood at CAD 4.9 million, indicating effective working capital management. Capital expenditures of CAD 1.99 million suggest disciplined reinvestment, aligning with growth in cellular concrete demand.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.0019 underscores its early-stage earnings potential. With a capital-light onsite production model, CEMATRIX demonstrates efficient asset utilization, though scalability remains a focus. Operating cash flow coverage of capital expenditures highlights prudent financial stewardship.

Balance Sheet And Financial Health

CEMATRIX maintains a solid liquidity position, with CAD 10.3 million in cash and equivalents against total debt of CAD 3.59 million. This low leverage ratio supports financial flexibility, while the absence of dividends allows for reinvestment in growth initiatives.

Growth Trends And Dividend Policy

Revenue growth is tied to infrastructure spending trends, with no current dividend policy. The company prioritizes reinvestment to expand its market share in cellular concrete applications, targeting higher-margin projects.

Valuation And Market Expectations

With a market cap of CAD 39.9 million and negative beta (-0.039), CEMATRIX is viewed as a niche player with low correlation to broader markets. Valuation reflects its specialized niche and growth potential in sustainable construction.

Strategic Advantages And Outlook

CEMATRIX’s competitive edge lies in its proprietary technology and onsite production model, reducing costs and improving project turnaround. The outlook is positive, driven by infrastructure investment and demand for eco-friendly materials, though execution risks remain.

Sources

Company filings, Toronto Stock Exchange disclosures

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