investorscraft@gmail.com

Intrinsic ValueMethanex Corporation (MX.TO)

Previous Close$54.27
Intrinsic Value
Upside potential
Previous Close
$54.27

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

Methanex Corporation is a global leader in methanol production and supply, operating across North America, the Asia Pacific, Europe, and South America. The company’s core revenue model hinges on methanol sales, sourced both from its own production facilities and third-party suppliers through offtake agreements and spot market purchases. Methanol serves as a critical feedstock for chemical and petrochemical industries, with applications ranging from formaldehyde production to fuel blending. Methanex differentiates itself through vertical integration, owning storage terminals and a fleet of ocean-going vessels, ensuring logistical efficiency and cost control. The company’s market position is bolstered by its scale, with a geographically diversified asset base that mitigates regional demand volatility. As the largest methanol producer globally, Methanex benefits from economies of scale and long-standing customer relationships, though it remains exposed to commodity price fluctuations and energy market dynamics. Its strategic focus on low-cost production sites and flexible supply chains positions it competitively in an industry where pricing is closely tied to natural gas and crude oil trends.

Revenue Profitability And Efficiency

In FY 2024, Methanex reported revenue of CAD 3.72 billion, with net income of CAD 164 million, reflecting a net margin of approximately 4.4%. Operating cash flow stood at CAD 737 million, underscoring the company’s ability to generate liquidity despite volatile methanol prices. Capital expenditures were CAD 174 million, indicating disciplined reinvestment in maintaining and expanding production capacity. The diluted EPS of CAD 2.39 suggests moderate earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

Methanex’s earnings are heavily influenced by methanol pricing, which is linked to energy markets. The company’s capital efficiency is evident in its operating cash flow coverage of capital expenditures, though its leveraged balance sheet (total debt of CAD 3.23 billion) introduces interest expense pressures. The beta of 1.248 reflects higher volatility compared to the broader market, typical of commodity-dependent firms.

Balance Sheet And Financial Health

Methanex maintains a liquidity buffer with CAD 892 million in cash and equivalents, against total debt of CAD 3.23 billion. The debt load is substantial but manageable given the company’s cash flow generation. The balance sheet reflects a capital-intensive business model, with asset-heavy operations including production facilities and shipping fleets. Financial health is stable, though leverage metrics warrant monitoring amid cyclical downturns.

Growth Trends And Dividend Policy

Methanex’s growth is tied to global methanol demand, which faces mixed trends from fuel applications and chemical derivatives. The company pays a dividend of CAD 1.03 per share, offering a yield that appeals to income-focused investors, though payout sustainability depends on commodity price stability. Historical performance shows sensitivity to energy market cycles, with limited organic growth beyond volume fluctuations.

Valuation And Market Expectations

With a market cap of CAD 3.04 billion, Methanex trades at a multiple reflective of its cyclical earnings profile. Investors appear to price in modest growth expectations, balancing the company’s scale advantages against commodity price risks. The valuation suggests cautious optimism, with upside potential linked to methanol demand recovery or energy market tailwinds.

Strategic Advantages And Outlook

Methanex’s strategic advantages include its global production footprint, logistical integration, and cost leadership in methanol supply. The outlook remains cautiously positive, with demand for methanol in cleaner fuel applications offering long-term growth potential. However, near-term performance will hinge on energy price trends and macroeconomic conditions affecting industrial activity.

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