investorscraft@gmail.com

Intrinsic Value of George Weston Limited (WN-PA.TO)

Previous Close$25.15
Intrinsic Value
Upside potential
Previous Close
$25.15

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

George Weston Limited operates as a diversified holding company with core operations in food and drug retailing through Loblaw Companies Limited and real estate management via Choice Properties REIT. Loblaw dominates Canada's grocery and pharmacy sectors, leveraging its extensive retail network under banners like Shoppers Drug Mart and President's Choice, while also offering financial services. Choice Properties enhances stability through a portfolio of commercial and residential properties, generating steady rental income. The company's vertically integrated model—combining retail, real estate, and financial services—strengthens its competitive moat in the consumer defensive sector. Its market leadership in grocery retail, reinforced by private-label brands and omnichannel capabilities, positions it well against competitors like Metro and Empire. The dual-segment approach balances cyclical retail earnings with predictable real estate cash flows, supporting long-term resilience.

Revenue Profitability And Efficiency

In FY 2024, George Weston reported revenue of CAD 61.6 billion, with net income of CAD 1.36 billion, reflecting a 2.2% net margin. Operating cash flow stood at CAD 6.07 billion, underscoring robust liquidity generation. Capital expenditures of CAD 2.02 billion indicate sustained investments in retail modernization and property development. The company's scale enables cost efficiencies, though competitive pressures in grocery retail may constrain margin expansion.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 9.8 highlights earnings stability, supported by Loblaw's high-volume, low-margin grocery operations and Choice Properties' recurring income. The retail segment's integration with financial services (e.g., credit cards) adds high-margin revenue streams. ROIC is tempered by heavy capital allocation to real estate, but the asset-light retail model balances capital efficiency.

Balance Sheet And Financial Health

Total debt of CAD 22.21 billion is partially offset by CAD 2.05 billion in cash. The debt load reflects long-term leases and property financing, typical for REITs. Interest coverage remains adequate given steady cash flows, but leverage ratios warrant monitoring amid rising interest rates. The company's investment-grade profile supports refinancing flexibility.

Growth Trends And Dividend Policy

Growth is driven by Loblaw's e-commerce expansion and Choice Properties' development pipeline. The CAD 1.45 annual dividend per share, yielding ~1.5%, aligns with a conservative payout ratio, prioritizing reinvestment. Same-store sales growth in retail and occupancy rates in real estate are key metrics to track.

Valuation And Market Expectations

At a CAD 14.9 billion market cap, the stock trades at ~11x net income, reflecting its defensive positioning. The low beta (0.55) suggests muted volatility, appealing to income-focused investors. Valuation premiums over pure-play grocers account for the REIT's embedded optionality.

Strategic Advantages And Outlook

George Weston's dual-segment model mitigates sector-specific risks, while Loblaw's private-label strength and Choice's prime assets underpin durability. Inflationary pressures may test pricing power, but cost controls and mixed-use property demand offer offsets. The company is well-positioned for steady, if unspectacular, growth in Canada's consolidated retail landscape.

Sources

Company filings, TSX disclosures, Bloomberg

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