investorscraft@gmail.com

Intrinsic ValueWinpak Ltd. (WPK.TO)

Previous Close$43.01
Intrinsic Value
Upside potential
Previous Close
$43.01

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

Winpak Ltd. is a leading manufacturer and distributor of high-performance packaging materials and machinery, serving diverse industries including food, healthcare, and industrial sectors. The company operates through three core segments: Flexible Packaging, Rigid Packaging and Flexible Lidding, and Packaging Machinery. Its product portfolio includes modified atmosphere packaging, high-barrier films, shrink bags, and specialized printed solutions, catering to stringent quality demands in perishable food, pharmaceuticals, and personal care markets. Winpak differentiates itself through innovation in sustainable and high-barrier packaging solutions, positioning it as a trusted partner for brands requiring extended shelf-life and product protection. The company’s vertical integration—from film extrusion to machinery production—enhances cost control and customization capabilities. With a strong presence in North America and selective international markets, Winpak competes against global packaging giants by focusing on niche, high-value applications where technical expertise and reliability are critical. Its subsidiary status under Wihuri International Oy provides strategic stability while allowing operational autonomy.

Revenue Profitability And Efficiency

Winpak reported FY revenue of CAD 1.13 billion, with net income of CAD 149.5 million, reflecting a net margin of approximately 13.2%. The company generated CAD 181.9 million in operating cash flow, demonstrating robust cash conversion. Capital expenditures of CAD 123.3 million indicate ongoing investments in production capacity and technology, aligning with its focus on high-barrier and sustainable packaging solutions.

Earnings Power And Capital Efficiency

Diluted EPS stood at CAD 2.37, supported by efficient operations and a capital-light model in its machinery segment. The company’s low debt-to-equity ratio and minimal leverage (CAD 17.8 million total debt) underscore disciplined capital allocation. Winpak’s ability to maintain profitability amid raw material volatility highlights pricing power and operational agility.

Balance Sheet And Financial Health

Winpak’s balance sheet remains strong, with CAD 497.3 million in cash and equivalents, providing ample liquidity for growth initiatives or M&A. The negligible debt load and conservative financial structure position the company favorably to navigate economic cycles. Working capital management appears efficient, given steady cash flow generation.

Growth Trends And Dividend Policy

The company has consistently paid dividends, with a current annual dividend of CAD 3.18 per share, signaling confidence in stable cash flows. Growth is likely driven by demand for sustainable packaging and expansion in healthcare applications. However, revenue growth has been modest, emphasizing profitability over aggressive top-line expansion.

Valuation And Market Expectations

With a market cap of CAD 2.66 billion and a beta of 0.12, Winpak is perceived as a low-volatility defensive play. The valuation reflects investor appreciation for its niche market positioning and resilient earnings, though limited exposure to high-growth markets may cap premium multiples.

Strategic Advantages And Outlook

Winpak’s strengths lie in its technical expertise, vertical integration, and focus on high-margin segments. The shift toward eco-friendly packaging and regulatory tailwinds in food safety present opportunities. Challenges include raw material cost pressures and competition from larger global players. The outlook remains stable, with incremental growth likely tied to innovation and regional market penetration.

Sources

Company filings, TSX 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