investorscraft@gmail.com

Intrinsic ValueHigh Liner Foods Incorporated (HLF.TO)

Previous Close$15.50
Intrinsic Value
Upside potential
Previous Close
$15.50

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

High Liner Foods Incorporated is a leading North American processor and marketer of prepared and packaged frozen seafood, operating in the consumer defensive sector under the packaged foods industry. The company’s diversified product portfolio includes raw fillets, shellfish, and value-added offerings such as sauced, breaded, and battered seafood, catering to both retail and foodservice channels. Its well-known brands, including High Liner, Fisher Boy, and Sea Cuisine, reinforce its market presence across multiple customer segments. High Liner serves retail and club stores directly and through distributors, while its foodservice division supplies hotels, restaurants, and institutional clients. The company’s vertically integrated operations and strong brand equity position it as a key player in the frozen seafood market, benefiting from consumer demand for convenient, high-quality protein options. Its focus on innovation and sustainability further enhances its competitive edge in a sector increasingly driven by health-conscious and environmentally aware consumers.

Revenue Profitability And Efficiency

High Liner reported revenue of CAD 959.2 million for the fiscal year, with net income reaching CAD 60.2 million, reflecting a disciplined approach to cost management and operational efficiency. The company generated CAD 90.6 million in operating cash flow, demonstrating solid cash conversion capabilities. Capital expenditures of CAD 23.8 million indicate ongoing investments in production and distribution infrastructure to support growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 1.97 underscores its earnings power, supported by a stable revenue base and efficient operations. High Liner’s ability to maintain profitability in a competitive market highlights its pricing power and supply chain optimization. The balance between reinvestment and shareholder returns is evident in its capital allocation strategy.

Balance Sheet And Financial Health

High Liner’s balance sheet shows CAD 15.5 million in cash and equivalents against total debt of CAD 229 million, reflecting moderate leverage. The company’s financial health appears stable, with sufficient liquidity to meet obligations. Its ability to generate consistent operating cash flow provides a cushion for debt servicing and strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated resilience in a competitive market, with growth driven by product innovation and expanding distribution channels. High Liner’s dividend policy, offering CAD 0.68 per share, signals confidence in sustained cash flow generation. Future growth may hinge on expanding its value-added product lines and penetrating underserved markets.

Valuation And Market Expectations

With a market capitalization of CAD 532.3 million and a beta of 0.998, High Liner is perceived as a stable investment with moderate market sensitivity. Valuation metrics suggest the market prices the stock in line with its defensive sector peers, reflecting expectations of steady, albeit not explosive, growth.

Strategic Advantages And Outlook

High Liner’s strategic advantages include its strong brand portfolio, diversified customer base, and focus on sustainable seafood sourcing. The outlook remains positive, supported by trends favoring frozen and convenient food options. However, inflationary pressures and supply chain disruptions pose potential risks to margins and growth trajectories.

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