investorscraft@gmail.com

Intrinsic Value of NFI Group Inc. (NFI.TO)

Previous Close$18.34
Intrinsic Value
Upside potential
Previous Close
$18.34

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

NFI Group Inc. is a leading manufacturer of buses, operating primarily in North America, the UK, Europe, and the Asia Pacific. The company specializes in heavy-duty transit buses, motor coaches, and zero-emission vehicles, including battery-electric and hydrogen fuel-cell buses, under brands such as New Flyer, Alexander Dennis, and MCI. Its diversified product portfolio caters to public transit agencies, private operators, and governments, positioning NFI as a key player in sustainable transportation solutions. The company’s aftermarket segment, NFI Parts, provides post-sale services, enhancing long-term customer relationships and recurring revenue streams. NFI operates in a capital-intensive industry with high barriers to entry, benefiting from established contracts and regulatory tailwinds favoring green transit. However, it faces competition from global manufacturers and cyclical demand tied to public funding. Its focus on zero-emission vehicles aligns with global decarbonization trends, offering growth potential but also exposing it to technological and execution risks.

Revenue Profitability And Efficiency

NFI reported revenue of CAD 3.12 billion for the period, reflecting its scale in the bus manufacturing sector. However, the company posted a net loss of CAD 3.3 million, with diluted EPS of -CAD 0.03, indicating margin pressures from input costs or operational inefficiencies. Operating cash flow was positive at CAD 15.3 million, though capital expenditures of CAD 30.3 million suggest ongoing investments in production capacity or R&D.

Earnings Power And Capital Efficiency

The company’s negative net income and thin operating cash flow relative to revenue highlight challenges in converting sales into sustainable profits. High total debt of CAD 1.18 billion raises concerns about interest coverage and leverage, though its market cap of CAD 1.78 billion provides some equity cushion. Zero-emission vehicle investments may improve long-term margins but require careful capital allocation.

Balance Sheet And Financial Health

NFI’s balance sheet shows CAD 49.6 million in cash against CAD 1.18 billion in total debt, indicating a leveraged position. The lack of dividends suggests prioritization of debt management or reinvestment. Liquidity risks may arise if operating cash flows fail to cover debt obligations, though its asset base and contracted backlog could provide stability.

Growth Trends And Dividend Policy

Growth is tied to adoption of zero-emission buses, supported by regulatory mandates. The company does not pay dividends, redirecting cash to debt reduction or growth initiatives. Order backlog and government funding for green transit could drive future revenue, but cyclicality and execution risks remain key watchpoints.

Valuation And Market Expectations

With a market cap of CAD 1.78 billion and a beta of 0.88, NFI is viewed as moderately volatile relative to the market. Investors likely price in recovery potential from electrification trends, but skepticism persists due to recent losses and high leverage.

Strategic Advantages And Outlook

NFI’s strengths include its diversified product mix and leadership in zero-emission buses, aligned with global sustainability goals. However, operational turnaround and debt management are critical for long-term viability. Success hinges on securing large contracts, managing supply chain costs, and scaling EV production efficiently.

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