investorscraft@gmail.com

Intrinsic ValueRussel Metals Inc. (RUS.TO)

Previous Close$48.25
Intrinsic Value
Upside potential
Previous Close
$48.25

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

Russel Metals Inc. is a leading North American metal distribution company operating through three key segments: Metals Service Centers, Energy Products, and Steel Distributors. The Metals Service Centers segment provides a broad range of metal products, including plates, carbon steel, stainless steel, and aluminum, alongside value-added processing services like laser cutting and shearing, catering to industries such as machinery manufacturing, construction, and natural resources. The Energy Products segment specializes in distributing flanges, valves, and tubular goods primarily to the energy sector, while the Steel Distributors segment serves steel service centers and large equipment manufacturers. With a history dating back to 1929, Russel Metals has established itself as a trusted supplier in the industrial distribution space, leveraging its extensive product portfolio and processing capabilities to maintain a competitive edge. The company’s diversified customer base and focus on high-demand sectors like energy and infrastructure underscore its resilience in cyclical markets. Its strategic positioning across North America allows it to capitalize on regional demand fluctuations while maintaining operational flexibility.

Revenue Profitability And Efficiency

Russel Metals reported revenue of CAD 4.26 billion for the period, with net income of CAD 161 million, reflecting a diluted EPS of CAD 2.73. The company generated CAD 343.9 million in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures totaled CAD 90.2 million, indicating disciplined reinvestment in operations. The revenue mix highlights the stability of its diversified segments, with Metals Service Centers driving the bulk of sales.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its ability to maintain profitability across cyclical industries, with a net income margin of approximately 3.8%. Operating cash flow of CAD 343.9 million underscores efficient working capital management. Russel Metals’ capital efficiency is evident in its balanced approach to reinvestment, with capex focused on sustaining and enhancing operational capabilities without overleveraging the balance sheet.

Balance Sheet And Financial Health

Russel Metals maintains a solid financial position, with CAD 45.6 million in cash and equivalents and total debt of CAD 196.8 million, reflecting a conservative leverage profile. The company’s liquidity and manageable debt levels provide flexibility to navigate market volatility. Its strong cash flow generation further supports financial stability, ensuring capacity for both growth initiatives and shareholder returns.

Growth Trends And Dividend Policy

The company has demonstrated consistent dividend payments, with a dividend per share of CAD 1.68, reflecting a commitment to returning capital to shareholders. Growth trends are tied to industrial and energy sector demand, with opportunities arising from infrastructure investments and energy transition projects. Russel Metals’ ability to adapt to market cycles positions it for sustained long-term growth.

Valuation And Market Expectations

With a market capitalization of CAD 2.36 billion and a beta of 1.442, Russel Metals is viewed as a moderately volatile play on industrial and energy markets. The current valuation reflects expectations of steady performance, with investors pricing in the company’s cyclical exposure and dividend yield. The stock’s performance will likely hinge on broader economic trends and commodity price movements.

Strategic Advantages And Outlook

Russel Metals benefits from its diversified segment exposure, strong customer relationships, and value-added services, which differentiate it from pure-play distributors. The outlook remains cautiously optimistic, with potential tailwinds from infrastructure spending and energy sector activity. The company’s focus on operational efficiency and prudent capital allocation should support resilience in varying market conditions.

Sources

Company filings, Toronto Stock Exchange (TSX) 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