investorscraft@gmail.com

Intrinsic ValueShawcor Ltd. (SCL.TO)

Previous Close$16.57
Intrinsic Value
Upside potential
Previous Close
$16.57

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shawcor Ltd. is a material sciences company specializing in infrastructure, energy, and transportation markets, operating through three key segments: Composite Systems, Automotive and Industrial, and Pipeline and Pipe Services. The Composite Systems segment focuses on flexible composite and high-density polyethylene pipes for oil and gas applications, fiberglass reinforced storage tanks, and tubular management services. The Automotive and Industrial segment produces heat-shrinkable products and low-voltage wires, catering to industrial and automotive needs. The Pipeline and Pipe Services segment provides specialized coatings, inspection, and integrity management services for pipelines, serving both onshore and offshore markets. Shawcor’s diversified portfolio positions it as a critical supplier to energy and infrastructure sectors, leveraging its technical expertise to address complex industry challenges. The company’s global footprint and long-standing reputation since 1930 underscore its resilience and adaptability in cyclical markets. Its focus on high-performance materials and engineering solutions differentiates it from competitors, reinforcing its role as a trusted partner in energy transition and infrastructure development.

Revenue Profitability And Efficiency

Shawcor reported revenue of CAD 885.3 million for the period, reflecting its broad market reach. However, net income was negative at CAD -3.7 million, with diluted EPS of CAD -0.0569, indicating profitability challenges. Operating cash flow stood at CAD 51.3 million, suggesting some operational efficiency, though capital expenditures of CAD -110.4 million highlight significant reinvestment needs.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS point to subdued earnings power in the current cycle. Operating cash flow, while positive, is overshadowed by high capital expenditures, indicating strained capital efficiency. Shawcor’s ability to generate sustainable earnings will depend on market recovery and cost management.

Balance Sheet And Financial Health

Shawcor maintains a solid liquidity position with CAD 375.2 million in cash and equivalents, against total debt of CAD 640.4 million. The balance sheet reflects moderate leverage, with room for strategic flexibility. The company’s financial health is supported by its asset base, though debt levels warrant monitoring given cyclical industry risks.

Growth Trends And Dividend Policy

Growth trends are muted, with negative net income and high capex signaling reinvestment over near-term profitability. The dividend per share of CAD 8.11 appears elevated relative to earnings, raising questions about sustainability. Shawcor’s focus on energy transition and infrastructure could drive long-term growth, but near-term headwinds persist.

Valuation And Market Expectations

With a market cap of CAD 1.15 billion and a beta of 2.35, Shawcor is viewed as a high-risk, high-reward play in the energy sector. Investors likely anticipate recovery in energy markets and infrastructure spending, though current valuation reflects skepticism given profitability challenges.

Strategic Advantages And Outlook

Shawcor’s strategic advantages lie in its diversified product portfolio and technical expertise in material sciences. The company is well-positioned to benefit from energy transition and infrastructure modernization, but near-term profitability remains a concern. Execution on cost controls and market recovery will be critical to realizing its long-term potential.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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