investorscraft@gmail.com

Intrinsic ValueChampion Iron Limited (CIA.TO)

Previous Close$5.46
Intrinsic Value
Upside potential
Previous Close
$5.46

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Champion Iron Limited operates as a key player in the iron ore mining sector, primarily focused on the development and production of high-grade iron ore concentrate. The company’s flagship Bloom Lake Mine in Quebec is a strategic asset, producing premium-quality iron ore concentrate that serves global steelmakers, particularly in China, Japan, and Europe. Champion Iron’s vertically integrated operations—from exploration to production—position it competitively in the seaborne iron ore market, where demand is driven by steel production and infrastructure growth. The company’s geographic advantage in Quebec, coupled with access to deep-water ports, enhances its cost efficiency and logistical flexibility. Champion Iron also holds promising exploration assets, such as the Consolidated Fire Lake North and Kamistiatusset projects, which could further bolster its resource base. Its market position is reinforced by long-term offtake agreements and a focus on high-purity iron ore, which commands premium pricing in the global market. As a mid-tier producer, Champion Iron balances scalability with operational discipline, making it a resilient contender in the cyclical iron ore industry.

Revenue Profitability And Efficiency

Champion Iron reported revenue of CAD 1.52 billion for FY 2024, reflecting its ability to capitalize on strong iron ore demand. Net income stood at CAD 234 million, with diluted EPS of CAD 0.44, indicating solid profitability. Operating cash flow of CAD 475 million underscores efficient operations, though capital expenditures of CAD 343 million highlight ongoing investments in mine development and sustaining activities. The company’s margin resilience is supported by its high-grade product mix.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its robust operating cash flow generation, which funds both growth initiatives and debt reduction. Champion Iron’s capital efficiency is demonstrated by its ability to maintain production scalability while managing capex. The Bloom Lake Mine’s Phase II expansion has enhanced output, contributing to higher earnings potential. However, exposure to iron ore price volatility remains a key factor influencing capital allocation decisions.

Balance Sheet And Financial Health

Champion Iron maintains a balanced financial position, with CAD 400 million in cash and equivalents against total debt of CAD 585 million. This liquidity provides flexibility for debt servicing and strategic investments. The company’s leverage is manageable, supported by strong cash flow generation. Its asset base, including mining properties and equipment, underpins long-term financial stability, though commodity price swings could impact near-term liquidity.

Growth Trends And Dividend Policy

Growth is driven by the Bloom Lake Phase II expansion and exploration of adjacent deposits. Champion Iron’s dividend policy, with a payout of CAD 0.20 per share, reflects a commitment to returning capital to shareholders while retaining funds for growth. The company’s focus on resource expansion and operational efficiency suggests potential for sustained dividend growth, contingent on iron ore market conditions.

Valuation And Market Expectations

With a market cap of CAD 2.02 billion and a beta of 1.15, Champion Iron is viewed as a moderately volatile play on iron ore prices. The stock’s valuation reflects expectations of steady production growth and margin stability, though it remains sensitive to global steel demand trends. Investors likely price in the company’s strategic positioning in high-grade iron ore and its cost-advantaged operations.

Strategic Advantages And Outlook

Champion Iron’s strategic advantages include its high-quality asset base, geographic logistics, and focus on premium iron ore products. The outlook is cautiously optimistic, with growth tied to Phase II ramp-up and exploration success. Risks include iron ore price volatility and geopolitical trade dynamics, but the company’s operational discipline and market positioning provide a buffer against downturns.

Sources

Company filings, Toronto Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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