investorscraft@gmail.com

Intrinsic ValueItafos Inc. (IFOS.V)

Previous Close$2.86
Intrinsic Value
Upside potential
Previous Close
$2.86

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

Itafos Inc. operates as a specialized phosphate and fertilizer platform company focused on the production and distribution of critical crop nutrients. The company's core revenue model centers on mining phosphate rock and converting it into various fertilizer products including monoammonium phosphate (MAP), superphosphoric acid, and specialty blends with micronutrients. Itafos serves the agricultural sector by providing essential inputs that enhance soil fertility and crop yields, operating within the competitive global fertilizer industry where scale, operational efficiency, and access to phosphate reserves determine market positioning. The company maintains a strategic focus on integrated operations that span from phosphate mining through to finished fertilizer production, currently operating production assets while developing significant projects in Brazil and Guinea-Bissau. This diversified project portfolio, including the Farim phosphate project and Araxá rare earth elements project, provides potential growth avenues beyond its core fertilizer business, positioning Itafos as a mid-tier player with both current production capabilities and long-term development optionality in key agricultural regions.

Revenue Profitability And Efficiency

Itafos generated CAD 491.2 million in revenue for the period, demonstrating substantial operational scale within the fertilizer sector. The company achieved net income of CAD 87.8 million, reflecting healthy profitability margins despite the capital-intensive nature of its industry. Strong operating cash flow of CAD 120.0 million indicates efficient conversion of revenue to cash, supporting ongoing operations and strategic investments while maintaining financial flexibility.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CAD 0.45, showcasing its earnings generation capacity relative to its equity base. Capital expenditures of CAD 67.5 million were substantially covered by operating cash flow, indicating disciplined capital allocation. This balance between investment in productive assets and cash generation supports sustainable growth while maintaining financial stability in a cyclical industry.

Balance Sheet And Financial Health

Itafos maintains a solid financial position with CAD 74.4 million in cash and equivalents against total debt of CAD 108.2 million. This conservative leverage profile provides resilience against commodity price volatility. The company's liquidity position supports both operational requirements and strategic development initiatives for its project pipeline without excessive financial risk.

Growth Trends And Dividend Policy

The company has implemented a dividend policy with a CAD 0.05 per share distribution, signaling confidence in its cash flow stability. Growth prospects are supported by development projects in Brazil and Guinea-Bissau, which offer potential expansion beyond current production capabilities. This balanced approach combines shareholder returns with strategic investments in future production capacity.

Valuation And Market Expectations

With a market capitalization of approximately CAD 548.8 million, the market values Itafos at a moderate multiple relative to its earnings and cash flow generation. The beta of 0.69 suggests lower volatility than the broader market, reflecting the defensive characteristics of the fertilizer sector. Current valuation appears to incorporate expectations for stable fertilizer demand while accounting for development project execution risks.

Strategic Advantages And Outlook

Itafos benefits from vertical integration and geographic diversification through its project pipeline. The company's subsidiary status under CL Fertilizers Holding provides potential strategic advantages including financial support and market access. The outlook remains tied to global agricultural demand trends and successful development of the Farim and Brazilian projects, which could significantly enhance production capacity and geographic reach over the medium term.

Sources

Company filingsMarket 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