investorscraft@gmail.com

Intrinsic ValueDorel Industries Inc. (DII-B.TO)

Previous Close$1.99
Intrinsic Value
Upside potential
Previous Close
$1.99

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

Dorel Industries Inc. operates as a diversified consumer goods company with a strong presence in home furnishings and juvenile products. The company’s Dorel Home segment focuses on ready-to-assemble furniture, home furnishings, and outdoor products, marketed under brands like Ameriwood, DHP, and Cosmo Living. Its Dorel Juvenile segment specializes in infant and child safety products, including car seats, strollers, and toys, sold under brands such as Maxi-Cosi and Safety 1st. Dorel serves a broad customer base, including mass retailers, specialty stores, and e-commerce platforms, while also operating retail stores in Chile, Peru, and Europe. The company’s dual-segment approach allows it to leverage economies of scale and brand recognition, though it faces intense competition from both global and niche players. Dorel’s market position is bolstered by its extensive distribution network and strong brand portfolio, but its profitability is challenged by cost pressures and shifting consumer preferences.

Revenue Profitability And Efficiency

Dorel reported revenue of CAD 1.38 billion for the fiscal year ending December 31, 2024, but posted a net loss of CAD 171.96 million, reflecting operational challenges. The diluted EPS of -CAD 5.28 underscores profitability struggles, though operating cash flow of CAD 62.37 million indicates some liquidity generation. Capital expenditures were modest at CAD 14.16 million, suggesting restrained investment activity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight significant earnings pressure, likely due to cost inflation and competitive pricing. Operating cash flow, while positive, may not be sufficient to offset debt servicing costs, given the total debt of CAD 366.79 million. Capital efficiency appears constrained, with limited reinvestment in growth initiatives.

Balance Sheet And Financial Health

Dorel’s balance sheet shows CAD 41.27 million in cash and equivalents against total debt of CAD 366.79 million, indicating a leveraged position. The absence of dividends aligns with its focus on preserving liquidity. The company’s financial health is under strain, with negative profitability and moderate cash reserves relative to obligations.

Growth Trends And Dividend Policy

Dorel’s growth trends are muted, with no dividend payments reflecting a conservative capital allocation strategy. The company’s focus appears to be on stabilizing operations rather than aggressive expansion. Market conditions and cost management will be critical to reversing its negative earnings trajectory.

Valuation And Market Expectations

With a market cap of CAD 46.73 million and a beta of 2.101, Dorel is viewed as a high-risk investment. The negative earnings and leveraged balance sheet suggest cautious market expectations. Valuation metrics are likely depressed due to profitability concerns and sector headwinds.

Strategic Advantages And Outlook

Dorel’s strengths lie in its diversified product portfolio and established brands, but operational inefficiencies and debt levels pose risks. The outlook hinges on cost control and potential restructuring efforts. Success will depend on navigating competitive pressures and improving margins in both home and juvenile segments.

Sources

Company filings, Toronto Stock Exchange data

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