investorscraft@gmail.com

Intrinsic ValueWestport Fuel Systems Inc. (WPRT.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

Westport Fuel Systems Inc. operates in the automotive parts sector, specializing in alternative fuel systems and components for transportation applications. The company serves both original equipment manufacturers (OEMs) and the independent aftermarket, offering solutions for liquefied petroleum gas, compressed natural gas, and hydrogen, among others. Its proprietary Westport High Pressure Direct Injection 2.0 technology enables diesel engines to run on natural gas while maintaining performance and reducing emissions, positioning it as a leader in sustainable fuel solutions. The company’s diversified product portfolio, spanning passenger cars to heavy-duty trucks, allows it to address multiple segments of the transportation industry. With brands like Cummins Westport and BRC Gas Equipment, Westport has established a strong presence in global markets, particularly in regions prioritizing emission reductions. However, the competitive landscape includes established players in traditional fuel systems and emerging clean energy technologies, requiring continuous innovation to maintain its market position.

Revenue Profitability And Efficiency

Westport reported revenue of CAD 302.3 million for the period, reflecting its ability to generate sales despite a net loss of CAD 21.8 million. The negative diluted EPS of CAD -1.25 highlights ongoing profitability challenges, though operating cash flow of CAD 7.2 million suggests some operational efficiency. Capital expenditures of CAD -16.9 million indicate continued investment in technology and infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income underscores its struggle to translate revenue into earnings, likely due to high R&D and operational costs associated with alternative fuel technologies. However, its operating cash flow remains positive, suggesting that core operations can sustain liquidity needs, albeit with tight margins.

Balance Sheet And Financial Health

Westport’s balance sheet shows CAD 37.2 million in cash and equivalents against total debt of CAD 52.8 million, indicating moderate leverage. The liquidity position appears manageable, but the debt load could constrain flexibility if profitability does not improve. The absence of dividends aligns with its focus on reinvesting cash flows into growth initiatives.

Growth Trends And Dividend Policy

Revenue trends suggest steady demand for alternative fuel systems, but profitability remains elusive. The company does not pay dividends, prioritizing capital allocation toward innovation and market expansion. Growth prospects hinge on broader adoption of natural gas and hydrogen solutions in transportation.

Valuation And Market Expectations

With a market cap of CAD 69.5 million and a high beta of 3.71, Westport is viewed as a high-risk, high-reward play in the clean energy transition. Investors likely anticipate future regulatory tailwinds for emission-reducing technologies, though current financial performance tempers near-term optimism.

Strategic Advantages And Outlook

Westport’s technological expertise in alternative fuels provides a competitive edge, particularly in markets with stringent emission standards. The long-term outlook depends on global shifts toward sustainable transportation, but near-term challenges include scaling profitability and managing debt. Strategic partnerships, such as its collaboration with Cummins, could bolster its market position.

Sources

Company filings, market data

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