investorscraft@gmail.com

Intrinsic ValueMolson Coors Canada Inc. (TPX-B.TO)

Previous Close$65.17
Intrinsic Value
Upside potential
Previous Close
$65.17

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

Molson Coors Canada Inc. operates as a key player in the Canadian alcoholic beverages industry, specializing in brewing, marketing, and distributing a diverse portfolio of beer brands. The company’s revenue model is anchored in both mass-market and premium segments, with flagship brands like Coors Light, Blue Moon, and Miller Lite driving volume, while craft and imported labels such as Staropramen cater to niche markets. Its extensive distribution network spans bars, restaurants, and retail outlets, ensuring broad market penetration. Molson Coors Canada benefits from its long-standing heritage, dating back to 1786, which reinforces brand loyalty and operational expertise. As a subsidiary of Molson Coors Beverage Company, it leverages global scale for procurement and innovation while maintaining a strong domestic focus. The company competes in a mature but stable industry, where differentiation through branding, marketing, and product innovation is critical. Its market position is bolstered by a balanced mix of value and premium offerings, though it faces pressure from shifting consumer preferences toward craft beers and healthier alternatives.

Revenue Profitability And Efficiency

Molson Coors Canada reported revenue of CAD 11.63 billion for FY 2024, with net income of CAD 1.12 billion, reflecting a robust margin of approximately 9.7%. Operating cash flow stood at CAD 1.91 billion, indicating efficient cash generation, while capital expenditures of CAD 674 million suggest ongoing investments in production and distribution capabilities. The company’s profitability metrics underscore its ability to maintain steady earnings in a competitive market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 5.35 highlights its earnings power, supported by a disciplined cost structure and scalable operations. With an operating cash flow-to-revenue ratio of roughly 16.4%, Molson Coors Canada demonstrates solid capital efficiency, though its total debt of CAD 6.19 billion warrants monitoring to ensure sustainable leverage levels.

Balance Sheet And Financial Health

Molson Coors Canada maintains a balanced financial position, with CAD 969 million in cash and equivalents providing liquidity against CAD 6.19 billion in total debt. The debt load, while significant, is manageable given the company’s stable cash flows and industry positioning. Its ability to service obligations is reinforced by consistent profitability and operational efficiency.

Growth Trends And Dividend Policy

The company’s growth is tempered by industry maturity, though brand innovation and premiumization efforts offer avenues for expansion. A dividend of CAD 2.48 per share reflects a commitment to shareholder returns, supported by reliable cash flows. However, dividend sustainability depends on maintaining profitability amid cost pressures and evolving consumer trends.

Valuation And Market Expectations

With a market cap of CAD 757 million and a beta of 0.71, Molson Coors Canada is viewed as a lower-risk investment within the consumer defensive sector. The valuation reflects its stable earnings and dividend yield, though investor expectations are modest given the limited growth prospects in the beer market.

Strategic Advantages And Outlook

Molson Coors Canada’s strategic advantages include its strong brand portfolio, distribution reach, and parent company support. The outlook remains stable, with focus on cost management and premium segment growth. However, long-term success hinges on adapting to health-conscious trends and competitive pressures from craft brewers and non-alcoholic alternatives.

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