investorscraft@gmail.com

Intrinsic ValueStantec Inc. (STN)

Previous Close$99.08
Intrinsic Value
Upside potential
Previous Close
$99.08

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

Stantec Inc. is a global leader in professional consulting services, specializing in engineering, architecture, environmental sciences, and project management. The company operates across diverse sectors, including infrastructure, water, energy, and community development, serving both public and private clients. Its revenue model is primarily fee-based, driven by long-term contracts and recurring engagements, which provide stability amid cyclical demand. Stantec differentiates itself through integrated service offerings, leveraging cross-disciplinary expertise to deliver complex projects. The firm maintains a strong competitive position in North America while expanding internationally, supported by strategic acquisitions and organic growth. Its reputation for sustainability and innovation enhances its ability to secure high-margin contracts in regulated industries. Stantec’s market position is reinforced by its scale, technical depth, and client relationships, positioning it as a trusted partner for large-scale infrastructure and environmental solutions.

Revenue Profitability And Efficiency

Stantec reported revenue of $7.5 billion for FY 2024, reflecting steady demand for its consulting services. Net income stood at $361.5 million, with diluted EPS of $3.17, indicating disciplined cost management. Operating cash flow of $603.1 million underscores efficient working capital management, while capital expenditures of $99 million align with growth investments. The firm’s profitability metrics suggest resilience despite macroeconomic uncertainties.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by high-margin consulting services and scalable operations. Stantec’s capital efficiency is evident in its ability to generate robust cash flows relative to its asset base. The firm’s focus on accretive acquisitions and organic growth initiatives further enhances returns on invested capital, positioning it for sustained earnings growth.

Balance Sheet And Financial Health

Stantec maintains a solid balance sheet, with $228.5 million in cash and equivalents and total debt of $2.04 billion. The debt level is manageable given the firm’s stable cash flows and low cyclicality. The balance sheet supports ongoing investments and potential M&A activity, with ample liquidity to meet obligations and fund growth initiatives.

Growth Trends And Dividend Policy

Stantec has demonstrated consistent revenue growth, driven by geographic expansion and sector diversification. The company pays a dividend of $0.61243 per share, reflecting a balanced approach to capital allocation. Dividend growth has been modest, prioritizing reinvestment in the business. Future growth is expected to be fueled by infrastructure spending trends and sustainability-focused projects.

Valuation And Market Expectations

The market values Stantec based on its stable earnings profile and growth potential. Current valuation multiples reflect expectations of mid-single-digit revenue growth and margin expansion. Investor sentiment is positive, supported by the firm’s strong backlog and exposure to resilient end markets.

Strategic Advantages And Outlook

Stantec’s strategic advantages include its diversified service offerings, global footprint, and expertise in sustainability. The outlook remains favorable, with tailwinds from infrastructure stimulus and environmental regulations. The firm is well-positioned to capitalize on long-term trends, though macroeconomic volatility could pose near-term risks.

Sources

Company filings, investor presentations

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