investorscraft@gmail.com

Intrinsic ValueMartinrea International Inc. (MRE.TO)

Previous Close$9.71
Intrinsic Value
Upside potential
Previous Close
$9.71

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

Martinrea International Inc. is a key player in the automotive parts manufacturing sector, specializing in metal components, fluid management systems, and aluminum products. The company serves major automotive OEMs across North America, Europe, and other international markets, providing critical parts such as engine blocks, transmission components, and structural modules. Its diversified product portfolio includes fuel systems, brake lines, and suspension components, positioning it as a vertically integrated supplier with a broad technological and manufacturing footprint. Martinrea operates in the highly cyclical automotive industry, where demand is closely tied to vehicle production volumes and OEM outsourcing trends. The company’s competitive edge lies in its engineering expertise, lean manufacturing processes, and ability to deliver complex, high-tolerance components. While it faces pricing pressure from OEMs and competition from global suppliers, its focus on lightweight materials and electric vehicle (EV) components provides growth opportunities as the industry shifts toward electrification. Martinrea’s market position is reinforced by long-term contracts with leading automakers, though its performance remains sensitive to macroeconomic conditions and supply chain disruptions.

Revenue Profitability And Efficiency

Martinrea reported revenue of CAD 5.01 billion for the fiscal year, reflecting its scale in the automotive supply chain. However, the company posted a net loss of CAD 34.5 million, with diluted EPS of -CAD 0.46, indicating margin pressures from rising input costs and operational challenges. Operating cash flow stood at CAD 433.3 million, demonstrating solid cash generation despite profitability headwinds. Capital expenditures of CAD 275.5 million suggest ongoing investments in production capacity and technology.

Earnings Power And Capital Efficiency

The company’s negative net income highlights earnings volatility amid industry cyclicality and cost inflation. Operating cash flow remains robust, covering capital expenditures and supporting liquidity. Martinrea’s ability to maintain cash flow despite profitability challenges underscores its operational resilience, though capital efficiency metrics may be pressured by lower returns on invested capital in the near term.

Balance Sheet And Financial Health

Martinrea’s balance sheet shows CAD 168.0 million in cash and equivalents against total debt of CAD 1.22 billion, indicating moderate leverage. The debt level is manageable given its cash flow generation, but refinancing risks and interest expense could weigh on financial flexibility if profitability does not recover. The company’s liquidity position appears adequate to meet near-term obligations.

Growth Trends And Dividend Policy

Growth prospects are tied to automotive production recovery and EV-related demand, though near-term headwinds persist. Martinrea pays a dividend of CAD 0.20 per share, signaling commitment to shareholder returns, but sustainability depends on earnings recovery. The company’s capital allocation strategy balances reinvestment with modest distributions, prioritizing financial stability.

Valuation And Market Expectations

With a market cap of CAD 583 million and a beta of 1.92, Martinrea is viewed as a higher-risk play on automotive cyclicality. The negative earnings and elevated volatility reflect investor caution, though cash flow strength provides a valuation floor. Market expectations likely hinge on margin improvement and EV adoption trends.

Strategic Advantages And Outlook

Martinrea’s engineering capabilities and diversified product mix position it to benefit from automotive innovation, particularly in lightweight and EV components. However, near-term challenges include cost inflation and supply chain constraints. The outlook remains cautiously optimistic, contingent on industry recovery and successful execution of efficiency initiatives.

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