investorscraft@gmail.com

Intrinsic ValueMagellan Aerospace Corporation (MAL.TO)

Previous Close$20.82
Intrinsic Value
Upside potential
Previous Close
$20.82

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

Magellan Aerospace Corporation operates as a key player in the global aerospace and defense sector, specializing in the design, engineering, and manufacturing of aero engine and structural components. The company serves a diversified clientele across Canada, the U.S., Europe, and Asia, offering a comprehensive portfolio that includes engine frames, turbine components, wing structures, and advanced rocket systems. Its revenue model is anchored in long-term contracts with aerospace OEMs and defense agencies, supplemented by maintenance, repair, and overhaul (MRO) services, which provide recurring income streams. Magellan’s market position is bolstered by its niche expertise in precision manufacturing and lifecycle management, catering to both commercial and military aerospace segments. The company competes in a highly consolidated industry dominated by large players, but its focus on specialized components and aftermarket services allows it to maintain a defensible niche. Its geographic diversification and technological capabilities in areas like 3D sand printing and digital radiography further enhance its competitive edge. While the aerospace sector is cyclical, Magellan’s diversified product mix and aftermarket services help mitigate volatility, positioning it as a resilient mid-tier supplier in the global aerospace value chain.

Revenue Profitability And Efficiency

Magellan Aerospace reported revenue of CAD 942.4 million for the period, with net income of CAD 35.5 million, reflecting a net margin of approximately 3.8%. The company generated CAD 99.3 million in operating cash flow, demonstrating solid cash conversion despite modest profitability. Capital expenditures of CAD 36.1 million suggest a disciplined approach to reinvestment, aligning with its focus on maintaining operational efficiency and supporting long-term growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.62 indicates moderate earnings power, supported by its diversified aerospace portfolio. Operating cash flow coverage of capital expenditures (2.75x) highlights efficient capital allocation, though net income margins remain constrained by industry-wide cost pressures. Magellan’s ability to sustain positive free cash flow underscores its operational resilience in a capital-intensive sector.

Balance Sheet And Financial Health

Magellan maintains a conservative balance sheet, with CAD 56.4 million in cash and equivalents against total debt of CAD 86.4 million, resulting in a net debt position of CAD 30 million. This low leverage provides flexibility for strategic investments or M&A. The company’s liquidity position appears adequate, with no immediate refinancing risks, supporting its ability to navigate cyclical downturns.

Growth Trends And Dividend Policy

Revenue growth has been steady but muted, reflecting the mature nature of the aerospace components market. The company pays a modest dividend of CAD 0.10 per share, yielding approximately 1.3%, signaling a commitment to shareholder returns while retaining capital for reinvestment. Future growth may hinge on increased defense spending and commercial aerospace recovery, though near-term headwinds persist.

Valuation And Market Expectations

With a market capitalization of CAD 957.6 million, the stock trades at a P/E ratio of approximately 27x, suggesting modest growth expectations. The low beta of 0.49 indicates relative insulation from broader market volatility, aligning with its defensive positioning in the aerospace supply chain. Investors likely value Magellan for its niche expertise and stable cash flows rather than aggressive growth.

Strategic Advantages And Outlook

Magellan’s strategic advantages lie in its specialized manufacturing capabilities, long-term customer relationships, and aftermarket services. The outlook remains cautiously optimistic, with potential tailwinds from increased defense budgets and commercial fleet expansions. However, supply chain disruptions and input cost inflation pose near-term risks. The company’s focus on operational efficiency and technological innovation positions it to capitalize on long-term aerospace demand.

Sources

Company filings, Bloomberg

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