investorscraft@gmail.com

Intrinsic ValueMDA Ltd. (MDA.TO)

Previous Close$38.43
Intrinsic Value
Upside potential
Previous Close
$38.43

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

MDA Ltd. operates as a specialized aerospace and defense company, focusing on space robotics, satellite systems, and intelligence solutions. Its core revenue model is driven by government contracts and commercial partnerships, providing geointelligence, space operations, and satellite-based services. The company serves national security, climate monitoring, and broadband connectivity markets, positioning itself as a key player in space infrastructure and defense technology. MDA’s expertise in autonomous robotics and satellite systems differentiates it in a competitive sector dominated by large defense contractors and emerging space-tech firms. With a legacy dating back to 1969, MDA has established credibility in high-stakes environments, including lunar and Martian exploration, while expanding into next-generation satellite constellations for global connectivity. Its diversified offerings—from imagery analytics to spacecraft manufacturing—allow it to capture growth across defense, commercial, and scientific applications, reinforcing its role as an innovator in the global space economy.

Revenue Profitability And Efficiency

MDA reported revenue of CAD 1.08 billion for the period, with net income of CAD 79.4 million, reflecting a margin of approximately 7.4%. Operating cash flow was robust at CAD 815.6 million, supported by efficient project execution and government contracts. Capital expenditures of CAD 138.2 million indicate ongoing investments in space infrastructure and R&D, aligning with long-term growth objectives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.64 underscores its ability to convert revenue into shareholder value. Strong operating cash flow relative to net income suggests effective working capital management. MDA’s capital-light model for geointelligence services and scalable satellite systems enhances returns on invested capital, though space robotics and defense projects require sustained R&D spending.

Balance Sheet And Financial Health

MDA maintains a conservative balance sheet with CAD 166.7 million in cash and equivalents against total debt of CAD 136.8 million, indicating a healthy liquidity position. Low leverage and ample cash reserves provide flexibility for strategic acquisitions or technology investments, though the capital-intensive nature of the industry warrants careful debt monitoring.

Growth Trends And Dividend Policy

Growth is driven by demand for space-based connectivity and defense solutions, with no current dividend policy, reflecting a reinvestment focus. The company’s participation in lunar exploration and satellite broadband projects positions it for secular growth, albeit with cyclical exposure to government budgets and space program funding.

Valuation And Market Expectations

At a market cap of CAD 3.43 billion, MDA trades at ~3.2x revenue, reflecting investor confidence in its niche expertise and long-term contracts. The low beta of 0.025 suggests relative insulation from broader market volatility, though sector-specific risks (e.g., project delays) could impact valuation.

Strategic Advantages And Outlook

MDA’s strategic edge lies in its legacy technology, government partnerships, and dual-use space capabilities. Near-term opportunities include expanding satellite constellations and defense contracts, while geopolitical tensions may bolster demand for its intelligence solutions. Execution risks include competition from private space firms and dependency on public-sector spending.

Sources

Company filings, market 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