investorscraft@gmail.com

Intrinsic ValueMullen Group Ltd. (MTL.TO)

Previous Close$16.08
Intrinsic Value
Upside potential
Previous Close
$16.08

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

Mullen Group Ltd. is a diversified trucking and logistics company operating primarily in Canada and the United States. The company’s operations are structured into four key segments: Less-Than-Truckload (LTL), Logistics & Warehousing, Specialized & Industrial Services, and U.S. & International Logistics. The LTL segment focuses on smaller freight shipments, including pharmaceuticals and parcels, while the Logistics & Warehousing segment provides multimodal transportation and storage solutions. The Specialized & Industrial Services segment caters to the energy sector with well servicing, fluid transportation, and environmental services, while the U.S. & International Logistics segment leverages its proprietary SilverExpress platform for integrated logistics management. Mullen Group holds a strong position in North America’s fragmented logistics market, differentiating itself through a mix of asset-based and asset-light services. Its diversified revenue streams and strategic terminal network enhance resilience against cyclical downturns in specific industries, such as energy. The company’s focus on specialized services, including hydrovac excavation and pipeline support, provides niche competitive advantages in industrial and resource-driven markets.

Revenue Profitability And Efficiency

Mullen Group reported revenue of CAD 1.99 billion for the period, with net income of CAD 112.3 million, reflecting a net margin of approximately 5.6%. The company generated CAD 296.1 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of CAD 71.5 million suggest disciplined reinvestment, aligning with maintenance and selective growth initiatives. The diluted EPS of CAD 1.23 indicates moderate profitability in a competitive logistics landscape.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service offerings, which mitigate sector-specific volatility. Operating cash flow covers capital expenditures comfortably, with a free cash flow yield that supports both reinvestment and shareholder returns. The asset-light segments, such as logistics and warehousing, contribute to higher capital efficiency, while specialized services drive margins in industrial and energy-related operations.

Balance Sheet And Financial Health

Mullen Group maintains a balanced capital structure, with CAD 126.3 million in cash and equivalents against total debt of CAD 997.6 million. The debt level is manageable given the company’s stable cash flows and asset base. The liquidity position appears adequate, with no immediate refinancing risks evident. The balance sheet supports ongoing operations and strategic investments without excessive leverage.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by acquisitions and organic expansion in logistics and specialized services. The company pays a dividend of CAD 0.84 per share, offering a yield that aligns with its earnings and cash flow stability. Dividend sustainability appears reasonable given the company’s free cash flow generation and moderate payout ratio. Future growth may hinge on further diversification and efficiency gains.

Valuation And Market Expectations

With a market capitalization of CAD 1.23 billion, Mullen Group trades at a P/E multiple reflective of its mid-cycle earnings potential. The beta of 1.127 suggests moderate sensitivity to broader market movements. Investors likely price in steady performance, with upside tied to execution in niche logistics segments and potential margin expansion in industrial services.

Strategic Advantages And Outlook

Mullen Group’s key strengths include its diversified service portfolio, entrenched market position in Canadian logistics, and specialized industrial expertise. Near-term challenges may include fuel cost volatility and economic sensitivity in the energy sector. However, the company’s asset-light logistics platforms and focus on operational efficiency position it well for sustained cash flow generation and selective growth opportunities in North America.

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