Previous Close | $18.34 |
Intrinsic Value | $17.01 |
Upside potential | -7% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |