investorscraft@gmail.com

Intrinsic ValueDomtar Corporation (UFS.TO)

Previous Close$71.48
Intrinsic Value
Upside potential
Previous Close
$71.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Domtar Corporation operates in the paper and personal care sectors, with a diversified portfolio spanning communication papers, specialty packaging, and absorbent hygiene products. The company serves a broad customer base, including merchants, publishers, converters, and end-users, leveraging its long-standing industry presence since 1848. Domtar’s Pulp and Paper segment focuses on high-demand applications like commercial printing, packaging, and industrial uses, while its Personal Care segment markets hygiene products under well-known brands such as Attends and Comfees. The company’s market position is reinforced by its vertical integration, enabling control over production from raw materials to finished goods. Despite industry headwinds like digital substitution and fluctuating pulp prices, Domtar maintains relevance through niche applications in medical packaging, security papers, and sustainable solutions. Its acquisition by Karta Halten B.V. in 2021 suggests strategic repositioning for long-term stability.

Revenue Profitability And Efficiency

Domtar reported revenue of CAD 3.65 billion in FY 2020, though net income was negative at CAD -127 million, reflecting industry-wide margin pressures. Operating cash flow of CAD 411 million indicates underlying operational efficiency, supported by disciplined capital expenditures of CAD -175 million. The diluted EPS of CAD -2.08 underscores profitability challenges, likely tied to cyclical demand and input cost volatility.

Earnings Power And Capital Efficiency

The company’s operating cash flow demonstrates resilience, but negative net income highlights earnings volatility. Capital efficiency is moderated by significant debt (CAD 1.11 billion) and a focus on maintaining liquidity (CAD 309 million in cash). The balance between reinvestment and debt management will be critical for improving returns.

Balance Sheet And Financial Health

Domtar’s financial health is mixed, with CAD 309 million in cash against CAD 1.11 billion in total debt. The leverage ratio suggests moderate risk, though the negative net income raises concerns about sustained debt servicing. The company’s liquidity position provides short-term flexibility, but long-term stability depends on margin recovery.

Growth Trends And Dividend Policy

Domtar’s growth is constrained by secular declines in paper demand, though specialty applications and personal care products offer niches. The dividend payout appears elevated relative to earnings, potentially reflecting pre-acquisition policies. Post-acquisition, capital allocation may shift toward deleveraging or strategic investments.

Valuation And Market Expectations

With a market cap of CAD 3.6 billion and a beta of 1.8, Domtar is viewed as a higher-risk play in the materials sector. The valuation likely incorporates expectations of restructuring under new ownership, with limited near-term earnings visibility.

Strategic Advantages And Outlook

Domtar’s vertical integration and brand equity in hygiene products provide competitive moats. However, the outlook hinges on successful integration under Karta Halten and adaptation to sustainable packaging trends. Cost optimization and niche market focus will be key drivers.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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