investorscraft@gmail.com

Intrinsic ValueGeorge Weston Limited (WN.TO)

Previous Close$86.73
Intrinsic Value
Upside potential
Previous Close
$86.73

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, Canada's largest grocery and pharmacy retailer, dominates the market with brands like Shoppers Drug Mart and President's Choice, offering a vertically integrated model that spans grocery, health services, and financial products. Choice Properties complements this by owning and managing a high-quality portfolio of retail-anchored commercial and residential properties, ensuring stable rental income. The company's dual-segment approach leverages synergies between retail and real estate, reinforcing its defensive positioning in the consumer staples sector. Its scale, brand equity, and omnichannel capabilities provide a competitive edge in a fragmented industry, while its focus on private-label products enhances margins. George Weston's market leadership is underpinned by its ability to adapt to shifting consumer preferences, including e-commerce and health-focused offerings.

Revenue Profitability And Efficiency

George Weston reported revenue of CAD 61.6 billion in FY 2024, driven by Loblaw's grocery and pharmacy dominance. Net income stood at CAD 1.36 billion, reflecting steady profitability with a diluted EPS of CAD 9.8. Operating cash flow of CAD 6.07 billion underscores efficient operations, though capital expenditures of CAD 2.02 billion indicate ongoing investments in store upgrades and digital infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with Loblaw's retail operations generating consistent cash flows and Choice Properties contributing stable rental income. Capital efficiency is evident in its ability to reinvest in high-return projects while maintaining a disciplined approach to debt, supported by a diversified revenue base and cost-control measures.

Balance Sheet And Financial Health

George Weston maintains a solid balance sheet with CAD 2.05 billion in cash and equivalents, offset by total debt of CAD 22.21 billion. The debt level is manageable given the company's strong cash flow generation and defensive business model. Liquidity remains adequate to fund operations and growth initiatives.

Growth Trends And Dividend Policy

The company has shown resilience in a competitive retail environment, with growth driven by private-label expansion and e-commerce adoption. A dividend of CAD 3.28 per share reflects a commitment to shareholder returns, supported by stable cash flows. Future growth may hinge on strategic acquisitions and organic store expansions.

Valuation And Market Expectations

With a market cap of CAD 34.92 billion and a beta of 0.55, George Weston is viewed as a low-volatility defensive play. Investors likely value its dual-segment stability and long-term growth potential in essential retail and real estate, though margin pressures in grocery retail could weigh on valuation multiples.

Strategic Advantages And Outlook

George Weston's strategic advantages include its scale, brand strength, and integrated retail-real estate model. The outlook remains stable, with opportunities in health services, private-label growth, and property redevelopment. Risks include inflationary pressures and competitive intensity in grocery retail, but the company's diversified operations position it well for sustained performance.

Sources

Company filings, 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