investorscraft@gmail.com

Intrinsic ValueMajor Drilling Group International Inc. (MDI.TO)

Previous Close$14.94
Intrinsic Value
Upside potential
Previous Close
$14.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Major Drilling Group International Inc. is a leading provider of specialized contract drilling services for the global mining and mineral exploration sector. The company operates across diverse geographies, including North America, South America, Asia, Africa, and Australia, offering a comprehensive suite of drilling techniques such as surface and underground coring, directional drilling, reverse circulation, and sonic drilling. Its services cater to both large-scale mining operations and junior exploration firms, positioning it as a critical enabler of mineral resource development. The company’s competitive edge lies in its technical expertise, extensive fleet of drilling rigs, and ability to execute complex projects in remote or challenging environments. With a decentralized operational model, Major Drilling maintains agility in responding to regional demand fluctuations while leveraging its global footprint to mitigate cyclical risks inherent in the mining industry. The firm’s focus on safety, efficiency, and innovation reinforces its reputation as a trusted partner for mining companies seeking reliable drilling solutions.

Revenue Profitability And Efficiency

In FY 2024, Major Drilling reported revenue of CAD 706.7 million, reflecting its strong market presence in the contract drilling sector. Net income stood at CAD 53.1 million, with diluted EPS of CAD 0.64, indicating solid profitability despite industry volatility. Operating cash flow was robust at CAD 112.0 million, though capital expenditures of CAD 73.5 million highlight ongoing investments in fleet maintenance and technological upgrades.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, supported by its diversified client base and operational scalability. With minimal total debt of CAD 4.7 million and healthy cash reserves of CAD 96.2 million, Major Drilling maintains strong capital efficiency. Its ability to generate positive operating cash flow underscores prudent cost management and effective utilization of drilling assets across varying market conditions.

Balance Sheet And Financial Health

Major Drilling’s balance sheet remains resilient, with CAD 96.2 million in cash and equivalents and negligible debt, yielding a net cash position. This conservative financial structure provides flexibility to navigate cyclical downturns or capitalize on growth opportunities. The absence of dividend payouts further reinforces its focus on reinvesting cash flows into operational capabilities and strategic initiatives.

Growth Trends And Dividend Policy

Growth is driven by demand for mineral exploration and mine development, particularly in metals critical to the energy transition. While the company does not currently pay dividends, its reinvestment strategy aligns with long-term industry trends. Shareholder returns are likely tied to capital appreciation, supported by disciplined capital allocation and market share gains in key regions.

Valuation And Market Expectations

With a market capitalization of CAD 681.8 million and a beta of 1.17, Major Drilling is viewed as moderately sensitive to broader market movements. Valuation metrics reflect expectations of steady demand for drilling services, though cyclicality in commodity prices may introduce volatility. The stock’s performance hinges on execution in high-growth regions and cost containment amid inflationary pressures.

Strategic Advantages And Outlook

Major Drilling’s strategic advantages include its global footprint, technical specialization, and lean cost structure. The outlook remains cautiously optimistic, with potential upside from increased exploration budgets and sustained metals demand. Risks include geopolitical instability in operating regions and commodity price swings, but the company’s financial discipline positions it well to weather uncertainties.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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