investorscraft@gmail.com

Intrinsic ValueMTY Food Group Inc. (MTY.TO)

Previous Close$42.41
Intrinsic Value
Upside potential
Previous Close
$42.41

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

MTY Food Group Inc. is a diversified franchisor and operator in the quick-service, fast-casual, and casual dining segments, with a strong presence in Canada, the U.S., and select international markets. The company operates under a franchise-heavy model, with over 6,700 locations, predominantly franchised, allowing it to scale efficiently while minimizing capital intensity. Its portfolio spans multiple well-known banners, catering to diverse consumer preferences across breakfast, lunch, dinner, and snack occasions. MTY’s strategy focuses on acquiring and integrating established brands, leveraging synergies in supply chain and operational support. The company competes in the highly fragmented restaurant industry, where scale and brand recognition are critical. Its ability to maintain a broad geographic footprint and multi-brand portfolio positions it as a resilient player, though it faces stiff competition from larger global chains and regional operators. The franchise model provides recurring revenue through royalties and fees, while limited corporate-owned locations reduce operational risks. MTY’s growth is tied to franchisee success, making brand strength and unit economics pivotal to its long-term performance.

Revenue Profitability And Efficiency

MTY reported revenue of CAD 1.16 billion for the period, reflecting its extensive franchise network. Net income stood at CAD 24.2 million, with diluted EPS of CAD 1.01, indicating moderate profitability amid competitive pressures. Operating cash flow was robust at CAD 204.8 million, supported by royalty streams, while capital expenditures of CAD -27.7 million highlight the capital-light franchise model. The company’s efficiency is underscored by its ability to generate steady cash flows from franchised operations.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by franchise fees and royalties, which provide stable, high-margin revenue. However, net income margins remain modest, reflecting the competitive nature of the industry. Capital efficiency is a strength, with low capex requirements due to the franchise-dominated structure. MTY’s ability to reinvest cash flows into strategic acquisitions or debt reduction could enhance long-term returns.

Balance Sheet And Financial Health

MTY’s balance sheet shows CAD 50.4 million in cash and equivalents against total debt of CAD 1.22 billion, indicating significant leverage. The debt load may constrain financial flexibility, though the predictable cash flows from franchising help service obligations. Investors should monitor debt-to-equity trends and interest coverage ratios to assess sustainability.

Growth Trends And Dividend Policy

Growth relies on franchise network expansion and acquisitions, with limited organic unit growth. The company pays a dividend of CAD 1.22 per share, offering a yield that may appeal to income-focused investors. Payout sustainability depends on maintaining cash flow stability and managing leverage.

Valuation And Market Expectations

With a market cap of CAD 956.5 million, MTY trades at a valuation reflective of its niche franchising focus. The beta of 1.47 suggests higher volatility than the market, likely due to sector cyclicality. Investors appear to balance growth potential against competitive and leverage risks.

Strategic Advantages And Outlook

MTY’s multi-brand franchising model provides diversification and scalability, key advantages in a competitive industry. The outlook hinges on successful integration of acquisitions, franchisee health, and debt management. Macroeconomic factors, including consumer spending trends, will also influence performance.

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