investorscraft@gmail.com

Intrinsic ValueSherritt International Corporation (S.TO)

Previous Close$0.25
Intrinsic Value
Upside potential
Previous Close
$0.25

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

Sherritt International Corporation operates as a diversified resource company with core operations in nickel and cobalt mining, refining, and sales, primarily through its Moa Joint Venture in Cuba and Canada. The company also engages in oil and gas exploration, power generation, and fertilizer production, leveraging its integrated operations to serve industrial and agricultural markets. Sherritt’s revenue model is anchored in commodity-driven segments, with nickel and cobalt being critical for battery metals, while its power and fertilizer divisions provide stable cash flows. The company holds a niche position in the lateritic nickel market, competing with larger global miners but facing geopolitical risks due to its Cuban operations. Its diversified portfolio mitigates some volatility, though exposure to fluctuating metal prices remains a key challenge. Sherritt’s technological expertise in hydrometallurgical processing provides a competitive edge, but its market share is constrained by operational scale and geopolitical factors.

Revenue Profitability And Efficiency

Sherritt reported revenue of CAD 158.8 million for the period, with a net loss of CAD 72.8 million, reflecting ongoing challenges in commodity pricing and operational costs. The negative operating cash flow of CAD 26.1 million and capital expenditures of CAD 6.8 million indicate constrained liquidity, though the company maintains a modest cash position of CAD 34.3 million. Efficiency metrics remain under pressure due to high debt and cyclical industry headwinds.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -CAD 0.18 underscores weak earnings power, driven by losses in its metals segment and geopolitical uncertainties. Capital efficiency is hampered by high leverage, with total debt at CAD 382.3 million against a market cap of CAD 74.4 million, signaling significant financial strain. Sherritt’s ability to improve returns hinges on commodity price recovery and cost optimization.

Balance Sheet And Financial Health

Sherritt’s balance sheet reflects elevated financial risk, with total debt of CAD 382.3 million outweighing its cash reserves of CAD 34.3 million. The negative operating cash flow further strains liquidity, though limited capital expenditures provide some flexibility. The company’s high beta of 1.42 indicates heightened volatility, aligning with its leveraged position and exposure to cyclical markets.

Growth Trends And Dividend Policy

Growth prospects are tied to nickel and cobalt demand for electric vehicle batteries, but near-term trends are muted by losses and debt. Sherritt has suspended dividends, prioritizing debt management over shareholder returns. The lack of a dividend policy reflects its focus on stabilizing operations amid challenging market conditions.

Valuation And Market Expectations

With a market cap of CAD 74.4 million, Sherritt trades at a steep discount to its debt load, reflecting investor skepticism about its turnaround potential. The stock’s high beta suggests market expectations are heavily influenced by commodity price swings and geopolitical risks, particularly its Cuban operations.

Strategic Advantages And Outlook

Sherritt’s integrated operations and niche expertise in lateritic nickel processing provide some strategic advantages, but its outlook remains clouded by financial leverage and geopolitical exposure. Success depends on commodity price recovery, cost discipline, and potential restructuring to alleviate debt burdens. The company’s ability to capitalize on battery metals demand could offer long-term upside if operational and financial challenges are addressed.

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