investorscraft@gmail.com

Intrinsic Value of Maple Leaf Foods (MFI.TO)

Previous Close$24.57
Intrinsic Value
Upside potential
Previous Close
$24.57

VALUATION INPUT DATA

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

Company description

Maple Leaf Foods Inc. produces food products in the United States, Canada, Japan, China, and internationally. The company produces various food products, including prepared meats, ready-to-cook and ready-to-serve meals, fresh pork and poultry, and plant protein products; bacon, hams, wieners, and meat snacks; a variety of delicatessen products; and processed chicken products, such as fully cooked chicken breasts and wings, processed turkey products, specialty sausages, cooked meats, sliced meats, cooked sausage products, lunch kits, and canned meats. It offers its products under various brands, including Maple Leaf, Maple Leaf Natural, Maple Leaf Natural Top, Maple Leaf Prime, Ready Crisp, Schneiders, Schneiders Blue Ribbon, Schneiders Country, Schneiders Deli Best, Big Stick!, Bittner's, Burns, Cappola, Chao Creamery, Deli Express, Fantino & Mondello, Field Roast¸ Grab ‘N Snack, Greenfield Natural Meat Co, Holiday, Hot Rod, Hygrade, Cappola, Chao Creamery, Juicy Jumbos, Kam, Klik, Larsen, Lightlife, Lunch Mate, Main Street Deli, Mère Michel, Mina, Mitchell's, Oh Naturel!, Oktoberfest, Olympic, Olympic Craft Meats, Parma, Pepperettes, Red Hots, Shopsy's, Sila, Sunrise, Swift Premium, and Viau. The company is headquartered in Mississauga, Canada.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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, $m268
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount