investorscraft@gmail.com

Intrinsic ValueNoranda Income Fund (NIF-UN.TO)

Previous Close$1.97
Intrinsic Value
Upside potential
Previous Close
$1.97

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Noranda Income Fund operates a specialized electrolytic zinc processing facility in Salaberry-de-Valleyfield, Québec, producing refined zinc metal and by-products for industrial applications. The company serves diverse sectors, including steel galvanizing, automotive, and agriculture, with products like jumbo zinc, zinc shot, and granulated zinc. Its revenue model hinges on processing zinc concentrate into high-value-added products, leveraging long-term supply agreements and cost-efficient operations. Positioned in the competitive basic materials sector, Noranda differentiates itself through its vertically integrated processing capabilities and strategic location in Québec, which provides access to North American and international markets. The company’s by-products, such as copper cake and sulphuric acid, further diversify its revenue streams, mitigating commodity price volatility. Despite its niche focus, Noranda faces competition from larger global zinc producers, requiring continuous operational efficiency to maintain margins.

Revenue Profitability And Efficiency

In FY 2021, Noranda reported revenue of CAD 848.1 million but recorded a net loss of CAD 30.2 million, reflecting challenges in cost management and zinc price fluctuations. Operating cash flow stood at CAD 36.7 million, indicating some operational resilience, though capital expenditures of CAD 47.0 million suggest ongoing investment in facility maintenance and efficiency improvements. The diluted EPS of -CAD 0.60 underscores profitability pressures during the period.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight earnings volatility tied to zinc market dynamics. Operating cash flow, while positive, was insufficient to cover capital expenditures, signaling constrained free cash flow generation. Noranda’s capital efficiency is further strained by its debt load, with total debt at CAD 141.7 million, though its modest cash position (CAD 0.3 million) limits liquidity buffers.

Balance Sheet And Financial Health

Noranda’s balance sheet reflects financial strain, with total debt of CAD 141.7 million outweighing its minimal cash reserves (CAD 0.3 million). The lack of substantial liquidity raises concerns about near-term financial flexibility, particularly given the cyclical nature of zinc prices. The fund’s leverage and thin cash cushion may necessitate careful debt management or external financing to sustain operations during downturns.

Growth Trends And Dividend Policy

Growth prospects are tied to zinc demand and pricing, with limited visibility into near-term recovery. The fund paid a modest dividend of CAD 0.03 per share in FY 2021, but its sustainability is questionable given the net loss and tight cash flow. Future dividend policies will likely depend on improved profitability and zinc market conditions.

Valuation And Market Expectations

With a negative net income and elevated beta (1.46), Noranda’s valuation reflects high sensitivity to commodity price swings and operational risks. The market likely prices the stock with a discount for its cyclical exposure and financial leverage, though its niche positioning could appeal to investors betting on zinc demand recovery.

Strategic Advantages And Outlook

Noranda’s strategic advantages include its specialized processing facility and long-term customer relationships. However, the outlook remains cautious due to zinc price volatility and financial constraints. Operational efficiency gains and potential market recovery could improve performance, but the fund must navigate debt and liquidity challenges to sustain long-term viability.

Sources

Company description, financial data from public filings (e.g., annual reports), and market data from TSX.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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