investorscraft@gmail.com

Intrinsic ValueResolute Forest Products Inc. (RFP.TO)

Previous Close$29.43
Intrinsic Value
Upside potential
Previous Close
$29.43

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

Resolute Forest Products Inc. operates as a diversified forest products company with a strong presence in North America and select international markets. The company’s operations span four key segments: Market Pulp, Tissue, Wood Products, and Paper, each catering to distinct industrial and consumer needs. Market Pulp serves as a critical input for absorbent products and packaging, while Tissue targets both retail and commercial markets with recycled and virgin paper products. Wood Products focuses on construction-grade lumber and engineered wood solutions, supporting residential and commercial building sectors. The Paper segment supplies newsprint and specialty papers to publishers, printers, and retailers, reinforcing its role in media and commercial printing. Resolute’s integrated approach, including cogeneration and hydroelectric power production, enhances cost efficiency and sustainability. The company’s market position is bolstered by vertical integration, regional scale, and a focus on high-demand segments like tissue and lumber, though it faces cyclical demand fluctuations inherent to the forest products industry.

Revenue Profitability And Efficiency

In FY 2021, Resolute generated CAD 3.66 billion in revenue, with net income reaching CAD 307 million, reflecting robust profitability. The diluted EPS of CAD 3.83 underscores strong earnings performance. Operating cash flow stood at CAD 648 million, supported by disciplined cost management and favorable market conditions. Capital expenditures of CAD 112 million indicate moderate reinvestment, aligning with operational maintenance and efficiency improvements.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its net income margin of approximately 8.4%, driven by segment diversification and pricing strength. Operating cash flow conversion highlights efficient capital deployment, with free cash flow supporting debt reduction and shareholder returns. Resolute’s capital efficiency is further demonstrated by its ability to sustain profitability amid input cost volatility.

Balance Sheet And Financial Health

Resolute maintains a solid balance sheet with CAD 112 million in cash and equivalents and total debt of CAD 361 million, yielding a manageable leverage ratio. The debt-to-equity structure appears conservative, providing flexibility for cyclical downturns. Liquidity remains adequate, with operating cash flow covering interest and capital obligations comfortably.

Growth Trends And Dividend Policy

Growth is driven by demand for wood products and tissue, though paper segments face secular declines. The company’s CAD 2.50 per share dividend reflects a commitment to returning capital, supported by strong cash generation. Shareholder returns are balanced with reinvestment needs, prioritizing sustainable growth.

Valuation And Market Expectations

With a market cap of CAD 2.26 billion and a beta of 2.65, Resolute is viewed as a high-beta play on commodity cycles. Valuation multiples likely reflect cyclicality, with investors pricing in volatility in pulp and lumber markets. The stock’s performance hinges on sector-specific demand and pricing trends.

Strategic Advantages And Outlook

Resolute’s integrated operations and focus on higher-margin segments like tissue and lumber provide competitive advantages. The outlook remains tied to commodity prices and housing market trends, with sustainability initiatives potentially enhancing long-term positioning. Near-term performance will depend on balancing cost inflation with pricing power.

Sources

Company filings, market data

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