investorscraft@gmail.com

Intrinsic ValueFiran Technology Group Corporation (FTG.TO)

Previous Close$14.59
Intrinsic Value
Upside potential
Previous Close
$14.59

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

Firan Technology Group Corporation operates in the aerospace and defense sector, specializing in high-performance printed circuit boards (PCBs) and avionic subsystems. The company’s FTG Circuits segment manufactures advanced PCBs, including high-density interconnect and RF circuitry, serving industries requiring precision electronics. Its FTG Aerospace segment produces critical cockpit components like illuminated control panels and integrated switch assemblies, catering to OEMs and aftermarket demand. Firan’s dual-segment approach diversifies revenue streams while reinforcing its role as a trusted supplier in mission-critical aerospace applications. With operations spanning North America, Europe, and Asia, the company maintains a competitive edge through technical expertise and stringent quality standards. Its focus on high-reliability products positions it favorably in niche markets where performance and durability are paramount. While smaller in scale compared to global aerospace giants, Firan leverages agility and specialization to secure long-term contracts, particularly in defense and commercial aviation segments.

Revenue Profitability And Efficiency

Firan reported revenue of CAD 162.1 million for the fiscal year, with net income of CAD 10.8 million, reflecting a net margin of approximately 6.7%. Operating cash flow stood at CAD 14.1 million, indicating solid cash conversion. Capital expenditures of CAD 7.2 million suggest ongoing investments in production capabilities, aligning with its growth strategy in aerospace and defense electronics.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.45 demonstrates modest but stable earnings power. With a beta of 1.19, Firan’s returns exhibit higher volatility than the market, typical for industrials with aerospace exposure. The absence of dividends implies reinvestment of profits into operations, supporting capital efficiency and future expansion initiatives.

Balance Sheet And Financial Health

Firan holds CAD 10.0 million in cash against total debt of CAD 35.3 million, indicating a manageable leverage position. The balance sheet reflects a focus on funding growth while maintaining liquidity, with debt levels appropriate for its market capitalization of CAD 249.2 million. The company’s financial health appears stable, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Revenue growth is likely tied to aerospace sector demand and defense spending cycles. Firan does not pay dividends, prioritizing reinvestment in R&D and capacity expansion. Its growth trajectory hinges on securing long-term contracts and technological advancements in avionics, though macroeconomic factors like supply chain disruptions could pose risks.

Valuation And Market Expectations

Trading at a market cap of CAD 249.2 million, Firan’s valuation reflects its niche positioning and growth potential. Investors likely price in expectations of steady demand from aerospace and defense clients, though competitive pressures and input cost volatility may temper upside. The stock’s beta suggests sensitivity to broader market and sector trends.

Strategic Advantages And Outlook

Firan’s strengths lie in its specialized product portfolio and entrenched relationships with aerospace OEMs. The company is well-positioned to benefit from increasing avionics complexity and defense modernization programs. However, reliance on cyclical industries and geopolitical risks necessitates prudent management. The outlook remains cautiously optimistic, contingent on execution in key markets and operational efficiency.

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