investorscraft@gmail.com

Intrinsic ValueCanadian Tire Corporation, Limited (CTC-A.TO)

Previous Close$167.52
Intrinsic Value
Upside potential
Previous Close
$167.52

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

Canadian Tire Corporation operates as a diversified retail and financial services company in Canada, structured across three segments: Retail, CT REIT, and Financial Services. The Retail segment dominates its revenue stream, offering a broad assortment of automotive, home, outdoor, and sporting goods under well-known brands like Canadian Tire, SportChek, and Mark's. Its omnichannel strategy integrates physical stores with e-commerce, supported by loyalty programs to enhance customer retention. The CT REIT segment provides stable income through a portfolio of retail and industrial properties, while Financial Services augments profitability with credit cards, insurance, and deposit products. The company holds a strong market position due to its extensive store network, trusted brands, and integrated financial offerings, making it a leader in Canada's specialty retail sector. Its competitive edge lies in its ability to cater to diverse consumer needs while maintaining operational synergies across segments.

Revenue Profitability And Efficiency

Canadian Tire reported revenue of CAD 16.36 billion for the period, with net income of CAD 887.7 million, reflecting a net margin of approximately 5.4%. Operating cash flow stood at CAD 2.06 billion, demonstrating robust cash generation. Capital expenditures of CAD 576.3 million indicate ongoing investments in store upgrades and digital capabilities. The company’s ability to convert revenue into cash flow underscores its operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 15.92 highlights the company’s earnings strength, supported by diversified revenue streams. The Retail segment drives profitability, while Financial Services and CT REIT contribute recurring income. Capital efficiency is evident in the balance between reinvestment and shareholder returns, with a disciplined approach to debt and equity management.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with CAD 447.5 million in cash and equivalents, though total debt of CAD 7.91 billion suggests moderate leverage. The REIT structure provides asset-backed stability, while the Retail segment’s liquidity supports financial flexibility. Debt levels are manageable given the steady cash flows from operations and real estate holdings.

Growth Trends And Dividend Policy

Canadian Tire has demonstrated consistent growth through omnichannel expansion and loyalty programs. A dividend of CAD 7.05 per share reflects a commitment to returning capital to shareholders. Future growth may hinge on e-commerce penetration and strategic acquisitions, supported by strong brand equity and customer loyalty.

Valuation And Market Expectations

With a market cap of CAD 9.47 billion and a beta of 0.99, the stock trades in line with market volatility. Investors likely value its stable cash flows and defensive retail exposure. The current valuation reflects expectations of steady growth, balanced by macroeconomic risks in the consumer cyclical sector.

Strategic Advantages And Outlook

Canadian Tire’s integrated retail-financial model and strong brand portfolio position it well for long-term resilience. Challenges include competition from e-commerce giants and economic sensitivity, but its diversified revenue base and loyal customer following provide a buffer. Strategic focus on digital transformation and store modernization should sustain competitiveness.

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