investorscraft@gmail.com

Intrinsic ValueImaflex Inc. (IFX.V)

Previous Close$2.31
Intrinsic Value
Upside potential
Previous Close
$2.31

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

Imaflex Inc. operates as a specialized developer and manufacturer of flexible packaging materials, serving industrial and agricultural markets across Canada, the United States, and internationally. The company's core revenue model centers on producing and selling plastic films, agricultural solutions, and industrial bags through both distributor relationships and direct customer sales. Its product portfolio includes advanced agricultural films under the Shine N' Ripe XL and ADVASEAL brands, which cater to specialized farming needs such as mulch, solarization, and crop protection, alongside converter films for industrial packaging applications. Positioned within the competitive packaging and containers sector, Imaflex distinguishes itself through technical expertise in polymer science and customized film solutions that address specific client requirements in moisture barrier properties, durability, and sustainability. The company's market position leverages its integrated manufacturing capabilities and responsiveness to evolving regulatory and environmental standards in agricultural inputs, particularly through innovations in compostable and fumigation films that meet growing demand for sustainable farming practices. This niche focus allows Imaflex to maintain relationships with printers who further process its films for end-use applications, creating a diversified customer base while supporting margin stability through value-added specialty products rather than commodity offerings.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Imaflex reported revenue of CAD 109.9 million, achieving net income of CAD 7.5 million with a diluted EPS of CAD 0.14. The company demonstrated solid operational efficiency, generating CAD 15.8 million in operating cash flow against capital expenditures of CAD 3.8 million, indicating healthy cash conversion from its core business activities. This performance reflects effective cost management and pricing power within its specialized film product segments.

Earnings Power And Capital Efficiency

Imaflex exhibits moderate earnings power with a net margin of approximately 6.8% based on FY2024 results. The company's capital efficiency is evidenced by positive free cash flow generation, with operating cash flow significantly exceeding capital investment requirements. This provides financial flexibility to fund organic growth initiatives and potential technological advancements in its agricultural and industrial film product lines without relying heavily on external financing.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CAD 9.0 million in cash and equivalents against total debt of CAD 10.1 million, resulting in a net debt position of approximately CAD 1.1 million. This modest leverage ratio indicates a strong balance sheet with sufficient liquidity to meet operational needs and weather industry cyclicality. The manageable debt level supports financial stability while preserving capacity for strategic investments.

Growth Trends And Dividend Policy

Imaflex has demonstrated growth through its specialized product offerings, though the company maintains a conservative capital return policy with no dividend distribution. Retained earnings are primarily reinvested into the business to fund operational expansion and product development initiatives. The focus remains on organic growth opportunities within its core agricultural and industrial packaging markets rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 58.9 million, the company trades at a price-to-earnings multiple derived from its CAD 0.14 EPS. The low beta of 0.239 suggests the stock exhibits lower volatility relative to the broader market, potentially reflecting its niche market positioning and stable but modest growth expectations from investors in the small-cap packaging sector.

Strategic Advantages And Outlook

Imaflex's strategic advantages include its technical specialization in agricultural films and established customer relationships in North American markets. The outlook remains focused on leveraging its ADVASEAL technology and compostable film innovations to capitalize on sustainability trends in agriculture. Potential challenges include raw material price volatility and competitive pressures in the flexible packaging industry, balanced against opportunities in specialized agricultural applications.

Sources

Company financial statementsMarket 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