investorscraft@gmail.com

Intrinsic ValueFab-Form Industries Ltd. (FBF.V)

Previous Close$1.12
Intrinsic Value
Upside potential
Previous Close
$1.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fab-Form Industries Ltd. operates as a specialized manufacturer and distributor of innovative concrete forming technologies within the construction materials sector. The company's core revenue model centers on developing proprietary products that streamline concrete construction processes, including forming systems for footings, columns, foundations, and walls. Their product portfolio addresses specific needs in residential and commercial construction through solutions like Fastfoot, Fast-Tube, and Monopour systems, which offer efficiency advantages over traditional methods. Fab-Form has established a niche market position by focusing on patented technologies that reduce labor costs and construction time for contractors across Canada. The company complements its manufacturing operations with distribution partnerships for complementary products like Helix micro rebars and Nudura insulating concrete forms, creating a diversified offering for concrete professionals. This dual approach of proprietary development and selective distribution allows Fab-Form to maintain relevance across various concrete applications while leveraging its established industry relationships. Their long-standing presence since 1986 provides credibility in a sector where reliability and proven performance are critical purchasing factors for construction professionals.

Revenue Profitability And Efficiency

For FY2024, Fab-Form generated CAD 4.68 million in revenue with strong conversion to net income of CAD 0.77 million, representing a healthy net margin of approximately 16.5%. The company demonstrated solid operational efficiency with operating cash flow of CAD 1.37 million significantly exceeding net income, indicating quality earnings. Capital expenditures of CAD 0.14 million were modest relative to cash generation, suggesting a capital-light business model that requires minimal reinvestment to maintain operations.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with diluted EPS of CAD 0.0841, translating to a return on revenue that exceeds typical construction materials benchmarks. Free cash flow generation was robust at approximately CAD 1.23 million after accounting for capital expenditures, representing strong conversion of revenue to cash. This performance indicates efficient capital allocation and suggests the business model can scale without proportional increases in fixed asset investment.

Balance Sheet And Financial Health

Fab-Form maintains a conservative financial structure with minimal debt of CAD 0.12 million against cash reserves of CAD 1.04 million, resulting in a net cash position. The balance sheet reflects financial stability with low leverage and sufficient liquidity to fund ongoing operations and potential growth initiatives. The company's working capital position appears healthy given the strong cash flow generation and limited financial obligations.

Growth Trends And Dividend Policy

The company currently maintains a zero-dividend policy, opting to retain earnings for reinvestment in the business. Growth appears organic and measured, with the capital expenditure profile suggesting incremental rather than aggressive expansion. The financial results indicate stable operations with potential for scalability given the capital-efficient model, though historical growth patterns would require additional context for comprehensive trend analysis.

Valuation And Market Expectations

With a market capitalization of approximately CAD 10.64 million, the company trades at a P/E ratio of around 13.8x based on FY2024 earnings. The negative beta of -0.284 suggests low correlation with broader market movements, which may reflect the company's niche market positioning and limited trading liquidity. This valuation multiple appears reasonable for a small-cap materials company with demonstrated profitability.

Strategic Advantages And Outlook

Fab-Form's strategic advantages include proprietary forming technologies that address specific pain points in concrete construction, creating barriers to entry through patented designs. The company's long industry tenure provides established customer relationships and product validation. The outlook appears stable given the recurring nature of construction material needs, though performance remains tied to Canadian construction activity levels and adoption rates of specialized forming systems.

Sources

Company financial statementsTSXV filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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