investorscraft@gmail.com

Intrinsic ValueForaco International S.A. (FAR.TO)

Previous Close$2.90
Intrinsic Value
Upside potential
Previous Close
$2.90

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

Foraco International SA is a global provider of specialized drilling services, operating primarily in the mining and water sectors. The company serves a diverse clientele, including mining corporations, government agencies, and international development funds, offering exploration, development, and production-related drilling solutions. Its expertise spans mineral exploration, underground water drilling, and large-scale well-field projects for urban and rural water supply, positioning it as a critical enabler of resource extraction and infrastructure development. Foraco’s competitive edge lies in its fleet of 302 drill rigs, which includes a mix of rotary, core diamond, and underground rigs, allowing it to cater to varied project requirements. The company’s dual focus on mining and water drilling provides revenue diversification, mitigating sector-specific risks. Its presence in multiple geographies further enhances resilience against regional economic fluctuations. Foraco’s long-standing relationships with blue-chip mining firms and governmental bodies underscore its reputation for reliability and technical proficiency in a capital-intensive industry.

Revenue Profitability And Efficiency

Foraco reported revenue of CAD 293.5 million in its latest fiscal year, with net income of CAD 27.8 million, reflecting a net margin of approximately 9.5%. The company generated CAD 29.2 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures of CAD 18.9 million indicate ongoing investments in maintaining and upgrading its drilling fleet to sustain operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.28 highlights its ability to translate top-line growth into shareholder returns. With a disciplined approach to capital allocation, Foraco balances reinvestment in equipment with debt management, as evidenced by its total debt of CAD 85.3 million against cash reserves of CAD 24.4 million. Its capital-light service model supports steady earnings generation.

Balance Sheet And Financial Health

Foraco’s balance sheet shows a manageable leverage profile, with total debt representing 48% of its market capitalization. Liquidity is adequate, with cash and equivalents covering 29% of total debt. The company’s financial health is further supported by positive operating cash flow, which provides flexibility for debt servicing and strategic initiatives.

Growth Trends And Dividend Policy

Foraco’s growth is tied to global mining activity and water infrastructure demand, both of which exhibit cyclical trends. The company pays a modest dividend of CAD 0.06 per share, reflecting a conservative payout ratio and a focus on retaining capital for growth opportunities. Its beta of 1.247 suggests higher volatility relative to the market, typical for cyclical industrials.

Valuation And Market Expectations

With a market capitalization of CAD 176.5 million, Foraco trades at a P/E ratio of approximately 6.3x, indicating potential undervaluation relative to peers. Investors likely price in cyclical risks, but the company’s niche expertise and diversified revenue streams could warrant a re-rating if sector conditions improve.

Strategic Advantages And Outlook

Foraco’s strategic advantages include its global footprint, technical specialization, and long-term client relationships. The outlook hinges on sustained demand for mineral exploration and water infrastructure, though macroeconomic volatility remains a key risk. The company’s ability to navigate industry cycles while maintaining profitability will be critical to its long-term success.

Sources

Company filings, market 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