investorscraft@gmail.com

Intrinsic ValueTree Island Steel Ltd. (TSL.TO)

Previous Close$2.65
Intrinsic Value
Upside potential
Previous Close
$2.65

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

Tree Island Steel Ltd. operates as a specialized manufacturer and distributor of steel wire and fabricated steel wire products, serving diverse sectors including industrial, construction, agricultural, and specialty applications. The company’s product portfolio spans industrial wires, residential and commercial fasteners, agricultural fencing, and engineered structural mesh, marketed under well-established brands like Tree Island, Halsteel, and K-Lath. Its vertically integrated operations enable cost-efficient production and customization, catering to niche demands in North America and select international markets. Positioned as a mid-tier player in the steel wire industry, Tree Island competes on product reliability, technical expertise, and regional distribution networks, though it faces pricing pressures from larger global steel producers. The company’s focus on value-added fabricated products differentiates it from commoditized steel suppliers, supporting margins in cyclical end markets. However, its market share remains modest relative to multinational peers, with growth tied to regional construction and industrial activity.

Revenue Profitability And Efficiency

In FY 2024, Tree Island reported revenue of CAD 221.1 million, reflecting its steady industrial and construction demand. However, net income stood at a loss of CAD 3.9 million, with diluted EPS of -CAD 0.15, indicating margin compression likely due to input cost volatility. Operating cash flow was negative CAD 1.4 million, exacerbated by capital expenditures of CAD 1.8 million, signaling tight liquidity amid reinvestment needs.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore challenges in translating revenue into profitability, possibly due to fixed-cost absorption or pricing inefficiencies. Capital expenditures, though modest, exceeded operating cash flow, suggesting reliance on external financing or reserves to fund maintenance and growth initiatives. Asset turnover metrics are unavailable but would clarify capital efficiency in its asset-heavy model.

Balance Sheet And Financial Health

Tree Island’s balance sheet shows CAD 8.7 million in cash against CAD 26.9 million in total debt, indicating moderate leverage. The debt-to-equity ratio is not provided, but the liquidity position appears constrained, with negative free cash flow raising concerns about near-term financial flexibility. Working capital management would benefit from improved receivables or inventory turnover.

Growth Trends And Dividend Policy

Despite profitability challenges, the company maintained a dividend of CAD 0.105 per share, possibly to signal stability to investors. Growth prospects hinge on industrial recovery and cost control, though top-line expansion has been muted. Dividend sustainability may require earnings improvement or balance sheet adjustments.

Valuation And Market Expectations

With a market cap of CAD 63.9 million, the stock trades at a low revenue multiple, reflecting skepticism about earnings recovery. A beta of 0.947 suggests moderate correlation with broader market movements, typical for cyclical industrials. Investors likely await clearer signs of margin stabilization.

Strategic Advantages And Outlook

Tree Island’s niche expertise and branded product lines provide a competitive edge in regional markets, but macroeconomic headwinds and steel price volatility pose risks. Strategic focus on higher-margin fabricated products and operational efficiency could improve profitability. The outlook remains cautious, contingent on industrial demand and cost management.

Sources

Company filings, Toronto Stock Exchange disclosures

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