investorscraft@gmail.com

Intrinsic ValueIBC Advanced Alloys Corp. (IB.V)

Previous Close$0.20
Intrinsic Value
Upside potential
Previous Close
$0.20

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

IBC Advanced Alloys Corp. operates as a specialized manufacturer of high-performance engineered materials, serving demanding industrial sectors through two distinct segments. The Copper Alloys division produces premium castings and forgings from materials like beryllium copper and chrome copper, catering to welding, oil and gas, defense, and plastic mold markets. The Engineered Materials segment focuses on precision-cast beryllium-aluminum components for aerospace, defense, and advanced manufacturing applications where weight reduction and thermal management are critical. The company occupies a niche position within the metal fabrication industry, supplying essential materials that require specific metallurgical properties not readily available from standard alloy producers. Its value proposition lies in technical expertise and manufacturing capabilities for alloys that withstand extreme conditions, positioning IBC as a solutions provider rather than a commodity supplier. This specialization creates barriers to entry and fosters long-term customer relationships in sectors with rigorous qualification standards.

Revenue Profitability And Efficiency

For FY2024, IBC generated CAD 25.7 million in revenue while achieving net income of CAD 1.68 million, representing a significant turnaround to profitability. The company demonstrated improved operational efficiency with positive operating cash flow of CAD 2.11 million, which comfortably covered capital expenditures of CAD 0.52 million. This performance indicates enhanced margin management and cost control across its specialized alloy production operations, reflecting potential operational leverage as revenue scales.

Earnings Power And Capital Efficiency

The company's diluted EPS of CAD 0.0158 reflects its current earnings capacity relative to its capital structure. Positive operating cash flow generation suggests the business model can fund ongoing operations, though the relationship between operating cash flow and net income warrants monitoring for sustainability. The capital expenditure level indicates maintained investment in production capabilities without excessive expansion, focusing on operational improvements rather than significant capacity growth.

Balance Sheet And Financial Health

IBC maintains a conservative cash position of CAD 1.41 million against total debt of CAD 14.30 million, indicating substantial leverage. The debt burden relative to the company's market capitalization presents a significant financial consideration, though the recent return to profitability may improve debt service capabilities. The balance sheet structure suggests the company operates with higher financial risk, requiring careful management of working capital and debt obligations.

Growth Trends And Dividend Policy

The company currently maintains a non-dividend policy, reinvesting all earnings back into the business to support operational needs and potential growth initiatives. The transition to profitability in FY2024 represents a positive inflection point following previous challenging periods. Growth prospects appear tied to demand cycles in its core defense, aerospace, and industrial markets, with the specialized nature of its products providing some insulation from broader economic volatility.

Valuation And Market Expectations

With a market capitalization of approximately CAD 9.73 million, the market values IBC at a significant discount to its annual revenue, reflecting the company's small-cap status and historical financial challenges. The beta of 1.237 indicates higher volatility than the broader market, typical for niche industrial companies. The current valuation appears to incorporate skepticism about the sustainability of the recent profitability improvement and concerns regarding the company's debt levels.

Strategic Advantages And Outlook

IBC's strategic position hinges on its technical specialization in advanced alloys that serve mission-critical applications with limited competition. The outlook depends on maintaining technological relevance while managing financial leverage, with success tied to sustained demand from defense and aerospace sectors. The company must balance investment in high-performance material development with prudent financial management to capitalize on its niche market positioning and convert technical capabilities into consistent profitability.

Sources

Company description and financial data providedTSXV filings

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