investorscraft@gmail.com

Intrinsic ValueColabor Group Inc. (GCL.TO)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

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

Colabor Group Inc. operates as a key player in Canada's food distribution sector, specializing in the marketing and distribution of food and food-related products. The company serves a diverse clientele, including restaurants, hotels, healthcare institutions, and retail customers, through its two primary segments: Distribution and Wholesale. The Distribution segment focuses on perishable and non-perishable food items, while the Wholesale segment supplies both food and non-food products to distributors. Colabor's strategic positioning allows it to cater to a broad spectrum of the foodservice industry, leveraging its extensive distribution network and long-standing relationships. The company's focus on operational efficiency and customer-centric solutions strengthens its competitive edge in a fragmented market. Despite its modest market capitalization, Colabor maintains a stable presence in the Canadian food distribution landscape, supported by its diversified product portfolio and regional expertise.

Revenue Profitability And Efficiency

Colabor reported revenue of CAD 657.1 million for the fiscal year, reflecting its steady demand across both Distribution and Wholesale segments. Net income stood at CAD 1.6 million, with diluted EPS of CAD 0.0151, indicating thin but positive profitability. Operating cash flow was robust at CAD 37.2 million, suggesting efficient working capital management, while capital expenditures were modest at CAD -3.1 million, highlighting disciplined investment in operations.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with net income representing a narrow margin relative to revenue. However, its ability to generate positive operating cash flow underscores effective capital deployment. The absence of dividends suggests reinvestment into the business, though the low EPS indicates limited earnings scalability under current operations.

Balance Sheet And Financial Health

Colabor's balance sheet shows CAD 3.5 million in cash and equivalents against total debt of CAD 168.1 million, reflecting a leveraged position. The debt load may constrain financial flexibility, though the company's stable cash flow generation provides some mitigation. The lack of dividend payouts aligns with a focus on debt management and operational reinvestment.

Growth Trends And Dividend Policy

Growth appears muted, with modest net income and no dividend distributions, signaling a conservative approach to capital allocation. The company's focus remains on sustaining its core operations rather than aggressive expansion. The absence of a dividend policy suggests prioritization of balance sheet health and potential reinvestment opportunities.

Valuation And Market Expectations

With a market capitalization of CAD 81.6 million and a beta of 0.119, Colabor is viewed as a low-volatility, niche player in the food distribution sector. The modest valuation reflects its limited earnings power and leveraged balance sheet, though its stable cash flows may appeal to value-oriented investors seeking defensive exposure.

Strategic Advantages And Outlook

Colabor's strengths lie in its established distribution network and diversified customer base, which provide resilience in a competitive industry. However, its high debt and thin margins pose challenges. The outlook remains cautious, with potential upside tied to operational improvements or strategic acquisitions. The company's ability to navigate cost pressures and maintain cash flow stability will be critical to its long-term performance.

Sources

Company description, financial data from public filings, and market data from TSX.

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