investorscraft@gmail.com

Intrinsic ValueIntertape Polymer Group Inc. (ITP.TO)

Previous Close$40.48
Intrinsic Value
Upside potential
Previous Close
$40.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Intertape Polymer Group Inc. operates in the packaging and protective solutions sector, serving diverse industrial markets across North America, Europe, and internationally. The company specializes in a broad portfolio of products, including pressure-sensitive tapes, protective packaging solutions, shrink films, and engineered coated products, catering to industries such as food and beverage, e-commerce, construction, and aerospace. Its revenue model is driven by manufacturing and distributing high-performance packaging materials through multiple distribution channels, positioning it as a key supplier in a fragmented but competitive market. The company’s ability to serve niche applications, such as military and medical sectors, enhances its market differentiation. With a focus on innovation and sustainability, Intertape Polymer Group leverages its expertise in polymer science to meet evolving customer demands for efficient and eco-friendly packaging solutions. Its acquisition by a private entity in mid-2022 underscores its strategic value in the industrial packaging space.

Revenue Profitability And Efficiency

In FY 2021, Intertape Polymer Group reported revenue of CAD 1.53 billion, with net income of CAD 70 million, reflecting a net margin of approximately 4.6%. Operating cash flow stood at CAD 160.4 million, while capital expenditures totaled CAD 86.9 million, indicating disciplined reinvestment in operations. The company’s diluted EPS of CAD 1.19 demonstrates moderate profitability in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product mix and industrial customer base. With an operating cash flow of CAD 160.4 million, Intertape Polymer Group maintained sufficient liquidity to service its CAD 555.3 million total debt. The balance between reinvestment and profitability suggests a focus on sustaining operational efficiency while managing leverage.

Balance Sheet And Financial Health

Intertape Polymer Group’s financial position at FY 2021-end included CAD 26.3 million in cash and equivalents against total debt of CAD 555.3 million, indicating moderate leverage. The company’s liquidity and debt profile were manageable, supported by stable cash flows. Its privatization in 2022 likely altered its capital structure, though pre-transaction data reflects a typical industrial packaging firm’s balance sheet.

Growth Trends And Dividend Policy

Prior to its privatization, the company paid a dividend of CAD 5.97 per share, signaling a shareholder-friendly policy. Revenue growth trends were not explicitly detailed, but its broad industrial exposure and product diversification suggest resilience. The acquisition highlights strategic interest in its market position, though post-privatization growth strategies remain undisclosed.

Valuation And Market Expectations

As a privately held entity post-2022, historical valuation metrics are less relevant. Pre-privatization, the company traded with a beta of 2.13, reflecting higher volatility relative to the market. Its earnings multiple and market cap were not disclosed post-transaction, limiting current valuation insights.

Strategic Advantages And Outlook

Intertape Polymer Group’s strengths lie in its diversified product portfolio and industrial customer base, which provide stability across economic cycles. Its privatization suggests potential for operational restructuring or growth initiatives under private ownership. The long-term outlook depends on execution in innovation and market expansion, though public disclosures are now limited.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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