investorscraft@gmail.com

Intrinsic ValuePrimo Water Corporation (PRMW.TO)

Previous Close$37.40
Intrinsic Value
Upside potential
Previous Close
$37.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Primo Water Corporation operates in the non-alcoholic beverages sector, specializing in water solutions across North America and Europe. The company generates revenue through direct-to-consumer water delivery, filtration services, and a diversified product portfolio including bottled, purified, and flavored water, alongside dispensers and coffee products. Its multi-brand strategy, featuring names like Primo, Sparkletts, and Eden Springs, targets residential, commercial, and corporate clients, reinforcing its presence in a competitive but fragmented market. Primo leverages recurring revenue models via subscriptions and refill services, enhancing customer retention. The company’s pivot from Cott Corporation in 2020 underscores its strategic focus on premium hydration solutions, differentiating itself through sustainability initiatives and scalable distribution networks. With operations spanning two continents, Primo holds a resilient market position, though it faces pricing pressures and regional competition from both global beverage giants and local players.

Revenue Profitability And Efficiency

In FY2023, Primo reported revenue of CAD 1.77 billion, with net income of CAD 238.1 million, reflecting a diluted EPS of CAD 1.48. Operating cash flow stood at CAD 350.3 million, supported by disciplined cost management. Capital expenditures of CAD 147.7 million indicate ongoing investments in infrastructure and service capabilities, aligning with its asset-light model. The company’s profitability metrics suggest efficient operations despite sector-wide margin pressures.

Earnings Power And Capital Efficiency

Primo’s earnings power is underscored by its stable cash flow generation, with operating cash flow covering capital expenditures by a factor of 2.4x. The company’s capital efficiency is evident in its ability to maintain profitability while expanding its service footprint. However, its reliance on debt (CAD 1.43 billion) necessitates careful liquidity management, though cash reserves of CAD 507.9 million provide a buffer.

Balance Sheet And Financial Health

Primo’s balance sheet shows total debt of CAD 1.43 billion against cash and equivalents of CAD 507.9 million, indicating a leveraged but manageable position. The company’s liquidity appears adequate, with operating cash flow sufficiently covering interest obligations. Primo’s financial health is stable, though investors should monitor debt refinancing risks in a rising-rate environment.

Growth Trends And Dividend Policy

Primo’s growth is driven by recurring revenue streams and geographic expansion, though organic growth rates remain modest. The company’s dividend policy, with a payout of CAD 1.53 per share, reflects a commitment to shareholder returns, supported by cash flow stability. Future growth may hinge on acquisitions and operational efficiencies in a mature market.

Valuation And Market Expectations

With a market cap of CAD 5.99 billion and a beta of 0.80, Primo trades at a moderate risk premium, reflecting its defensive sector positioning. Market expectations likely price in steady cash flows but limited near-term upside, given the competitive landscape and macroeconomic headwinds affecting discretionary spending.

Strategic Advantages And Outlook

Primo’s strategic advantages include its diversified brand portfolio, recurring revenue model, and scalable distribution network. The outlook remains cautiously optimistic, with growth opportunities in water filtration and sustainability-driven demand. However, inflationary pressures and competitive intensity could temper margins, requiring continued operational discipline.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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