investorscraft@gmail.com

Intrinsic ValueLassonde Industries Inc. (LAS-A.TO)

Previous Close$221.00
Intrinsic Value
Upside potential
Previous Close
$221.00

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

Lassonde Industries Inc. operates in the non-alcoholic beverages sector, specializing in ready-to-drink fruit juices, frozen concentrates, and complementary food products. The company generates revenue through a diversified portfolio of well-known brands such as Oasis, Sun-Rype, and Old Orchard, catering to retail, foodservice, and wholesale channels. Its vertically integrated model—spanning production, distribution, and marketing—enhances cost efficiency and supply chain resilience. Lassonde holds a strong position in the Canadian market while expanding its U.S. and international footprint through strategic acquisitions and organic growth. The company competes by emphasizing product innovation, private-label partnerships, and health-conscious offerings, aligning with consumer trends toward natural and functional beverages. Its multi-brand strategy mitigates reliance on any single product line, while its focus on premium and value segments broadens addressable markets. With a century-long heritage, Lassonde benefits from established retailer relationships and operational scale, though it faces margin pressures from commodity price volatility and intense competition from global beverage giants.

Revenue Profitability And Efficiency

Lassonde reported FY revenue of CAD 2.60 billion, with net income of CAD 114.1 million, reflecting a net margin of approximately 4.4%. Operating cash flow stood at CAD 233.9 million, supported by efficient working capital management. Capital expenditures of CAD 106.0 million indicate ongoing investments in production capabilities and innovation, though free cash flow remains robust for dividend coverage and debt reduction.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 16.73 demonstrates steady earnings power, aided by its diversified product mix and cost controls. Return metrics are tempered by thin margins typical of the competitive beverage industry, but Lassonde’s asset-light distribution model and brand equity contribute to capital efficiency. Debt servicing is manageable, with operating cash flow covering interest obligations multiple times over.

Balance Sheet And Financial Health

Lassonde’s balance sheet shows CAD 28.2 million in cash against total debt of CAD 478.7 million, implying a moderate leverage ratio. The debt structure appears sustainable given stable cash flows, and liquidity is sufficient for near-term obligations. The company’s conservative financial policies and focus on deleveraging support its investment-grade profile.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by category expansion and market share gains. The dividend payout ratio is sustainable at current earnings levels, with a dividend per share of CAD 4.2 offering a yield competitive within the consumer defensive sector. Future growth may hinge on international expansion and premium product adoption.

Valuation And Market Expectations

With a market cap of CAD 1.49 billion, Lassonde trades at a P/E multiple reflective of its stable but low-growth profile. The minimal beta of 0.008 underscores its defensive characteristics, appealing to income-focused investors. Market expectations likely center on margin improvement and strategic M&A to augment growth.

Strategic Advantages And Outlook

Lassonde’s key advantages include its entrenched market position, diversified brand portfolio, and operational flexibility. Near-term challenges include input cost inflation and competitive pricing pressures. Long-term prospects are tied to health-focused innovation and geographic diversification, with the company well-positioned to capitalize on shifting consumer preferences toward natural beverages.

Sources

Company filings, Toronto Stock Exchange disclosures

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