investorscraft@gmail.com

Intrinsic ValueMaxim Power Corp. (MXG.TO)

Previous Close$4.42
Intrinsic Value
Upside potential
Previous Close
$4.42

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

Maxim Power Corp. operates as an independent power producer in Canada, specializing in the development, ownership, and operation of power generation facilities. Its flagship asset, the Milner 2 power plant, is a 204 MW natural gas-fired turbine generator in Grande Cache, Alberta, positioning the company as a key player in Alberta's energy market. The company leverages its expertise in natural gas-fired generation to provide reliable electricity, capitalizing on the transition toward cleaner energy sources while maintaining grid stability. As an independent producer, Maxim Power benefits from flexibility in power sales, often contracting with utilities or selling into wholesale markets. Its strategic focus on efficient, low-emission natural gas generation aligns with regional energy policies, though it faces competition from larger integrated utilities and renewable energy providers. The company’s niche positioning allows it to capitalize on peak demand pricing and ancillary services, reinforcing its role in Alberta’s evolving power landscape.

Revenue Profitability And Efficiency

Maxim Power reported revenue of CAD 101.5 million in FY 2024, with net income of CAD 21.9 million, reflecting a net margin of approximately 21.6%. The company’s diluted EPS stood at CAD 0.38, supported by strong operational cash flow of CAD 84.1 million. Capital expenditures were modest at CAD 7.2 million, indicating disciplined reinvestment relative to cash generation.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, suggesting efficient working capital management. Its minimal capital expenditures relative to cash flow highlight capital-light operations, while the near-zero total debt (CAD 77,000) underscores a conservative financial approach. This structure enhances return on invested capital and financial flexibility.

Balance Sheet And Financial Health

Maxim Power maintains a robust balance sheet, with CAD 30.1 million in cash and equivalents and negligible debt. This strong liquidity position provides resilience against market volatility and supports potential growth initiatives. The company’s low leverage and high cash reserves reflect a conservative yet stable financial strategy.

Growth Trends And Dividend Policy

Growth appears steady, with the company prioritizing operational efficiency over aggressive expansion. Maxim Power offers a dividend yield of CAD 0.50 per share, signaling a commitment to shareholder returns. However, its growth trajectory may be tempered by reliance on a single asset and exposure to Alberta’s energy market dynamics.

Valuation And Market Expectations

With a market cap of CAD 266.9 million and a beta of 0.65, Maxim Power is viewed as a relatively low-volatility utility play. The valuation reflects its niche positioning and stable cash flows, though investor expectations may be muted due to limited diversification and exposure to commodity-linked power prices.

Strategic Advantages And Outlook

Maxim Power’s strategic advantages include its efficient natural gas-fired asset, low debt, and strong cash flow generation. The outlook is stable, though dependent on Alberta’s energy policies and power demand. The company’s ability to adapt to regulatory shifts and explore incremental growth opportunities will be critical to sustaining long-term value.

Sources

Company filings, Toronto Stock Exchange 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