investorscraft@gmail.com

Intrinsic ValueGreenFirst Forest Products Inc. (GFP.TO)

Previous Close$2.30
Intrinsic Value
Upside potential
Previous Close
$2.30

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

GreenFirst Forest Products Inc. operates in the paper, lumber, and forest products industry, focusing on sustainable forestry and manufacturing. The company generates revenue through two primary segments: Forest Products, which includes spruce-pine-fir lumber and wood chips for residential and commercial construction, and Paper Products, which supplies newsprint and packaging materials. Its vertically integrated model allows control over raw material sourcing, processing, and distribution, positioning it competitively in North America. GreenFirst serves diverse markets, including home construction, remodeling, and industrial applications, leveraging its regional presence in Canada and the U.S. Despite industry challenges like fluctuating lumber prices and environmental regulations, the company maintains a niche in cost-efficient production and sustainable practices. Its recent rebranding from Itasca Capital reflects a strategic shift toward forestry specialization, though it faces stiff competition from larger integrated players and alternative materials.

Revenue Profitability And Efficiency

In FY 2024, GreenFirst reported revenue of CAD 284.7 million but recorded a net loss of CAD 47.1 million, reflecting margin pressures from input costs and market volatility. The diluted EPS of CAD -2.61 underscores profitability challenges, while negative operating cash flow (CAD -23.9 million) and capital expenditures (CAD -8.4 million) indicate constrained liquidity. Efficiency metrics remain under strain amid cyclical demand shifts.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight limited near-term earnings power, exacerbated by high beta (1.627), signaling sensitivity to commodity price swings. Capital efficiency is hampered by operational losses, though its modest debt (CAD 23.0 million) relative to cash (CAD 27.8 million) provides some flexibility. Asset turnover and ROIC metrics are likely subdued given the current financial performance.

Balance Sheet And Financial Health

GreenFirst’s balance sheet shows CAD 27.8 million in cash against CAD 23.0 million in total debt, suggesting a manageable leverage position. However, negative cash flow and net income raise liquidity concerns. The absence of dividends aligns with capital preservation efforts, but sustained losses may necessitate further financing or operational restructuring to stabilize financial health.

Growth Trends And Dividend Policy

Growth is challenged by recent losses and cyclical industry headwinds, though long-term demand for sustainable wood products could offer opportunities. The company has no dividend policy, prioritizing reinvestment or debt reduction. Shareholder returns hinge on operational turnaround and commodity price recovery, with no near-term payout expectations.

Valuation And Market Expectations

With a market cap of CAD 92.9 million, the stock trades at a discount to revenue, reflecting skepticism about profitability restoration. High beta implies volatility tied to lumber and paper markets. Investors likely await cost-control improvements or sector tailwinds to justify re-rating.

Strategic Advantages And Outlook

GreenFirst’s vertical integration and focus on sustainable forestry provide differentiation, but execution risks persist. The outlook depends on stabilizing margins, managing input costs, and capitalizing on housing demand. Success requires navigating regulatory pressures and competitive pricing, with potential upside from strategic partnerships or asset optimization.

Sources

Company filings, TSX disclosures

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