investorscraft@gmail.com

Intrinsic ValueKP Tissue Inc. (KPT.TO)

Previous Close$10.10
Intrinsic Value
Upside potential
Previous Close
$10.10

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

KP Tissue Inc. operates in the household and personal products sector, specializing in disposable tissue products through its majority interest in Kruger Products L.P. The company serves both consumer and commercial markets, offering branded and private-label products under well-known names such as Cashmere, Purex, and Scotties. Its revenue model is anchored in manufacturing and distributing bathroom tissues, paper towels, and napkins, sold through retail and business-to-business channels across Canada and the U.S. KP Tissue holds a strong position in the Canadian tissue market, leveraging established brand recognition and diversified distribution networks. The company competes in a stable but competitive industry, where demand is driven by essential household needs and commercial hygiene requirements. Its Away-From-Home segment caters to institutional clients, reinforcing resilience against economic cycles. While facing pricing pressures and raw material volatility, KP Tissue maintains relevance through product innovation and strategic partnerships with retailers and distributors.

Revenue Profitability And Efficiency

KP Tissue reported a net income of CAD 2.4 million for the period, with diluted EPS of CAD 0.24. The lack of disclosed revenue and operating cash flow figures limits a full assessment of profitability and operational efficiency. However, the positive net income suggests effective cost management, though further details on margins and working capital metrics would enhance clarity.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its stable market position and essential product offerings. With no disclosed debt or capital expenditure data, evaluating capital efficiency remains challenging. The absence of leverage suggests a conservative financial approach, but deeper insights into asset turnover or ROIC would better contextualize its capital allocation strategy.

Balance Sheet And Financial Health

KP Tissue’s balance sheet appears lean, with no reported total debt or cash reserves. This implies a low-risk financial structure, though the lack of detailed liquidity metrics (e.g., current ratio) or long-term liabilities limits a comprehensive health assessment. The absence of leverage may indicate prudence but could also reflect limited reinvestment capacity.

Growth Trends And Dividend Policy

The company pays a dividend of CAD 0.72 per share, signaling a commitment to shareholder returns. Growth prospects hinge on market share retention and potential expansion in the U.S., though the absence of revenue trends or segment-specific growth rates obscures a forward-looking analysis. The dividend yield, coupled with stable demand for tissue products, suggests moderate but reliable income potential.

Valuation And Market Expectations

With a market cap of CAD 89.3 million and a beta of 0.27, KP Tissue is perceived as a low-volatility defensive stock. The lack of revenue multiples or EBITDA figures restricts valuation benchmarking. Investors likely value the company for its dividend and sector resilience, though growth expectations appear muted given the limited financial disclosures.

Strategic Advantages And Outlook

KP Tissue benefits from entrenched brands and a diversified customer base, insulating it from demand shocks. Challenges include cost pressures and competitive retail dynamics. The outlook remains stable, supported by essential product demand, but innovation and efficiency gains will be critical to sustaining margins in a cost-sensitive environment.

Sources

Company description and financial data sourced from publicly available disclosures and market data providers.

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