investorscraft@gmail.com

Intrinsic ValueSuperior Plus Corp. (SPB.TO)

Previous Close$7.30
Intrinsic Value
Upside potential
Previous Close
$7.30

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

Superior Plus Corp. operates as a leading energy distributor specializing in propane and heating oil across North America. The company serves approximately 780,000 customers through its U.S. and Canadian Propane Distribution segments, offering not only fuel distribution but also equipment installation, maintenance, and rental services. Its geographic diversification mitigates regional demand volatility, while its focus on essential energy needs ensures steady demand. Superior Plus holds a strong position in the regulated gas sector, leveraging its extensive distribution network and customer service capabilities to maintain competitive advantages. The company’s dual-segment structure allows it to capitalize on regional market dynamics, with the U.S. segment benefiting from higher population density and the Canadian segment providing stability through long-term customer relationships. As a mid-sized player in the utilities sector, Superior Plus balances scale with agility, enabling it to adapt to regulatory changes and shifting energy trends while maintaining consistent cash flows.

Revenue Profitability And Efficiency

Superior Plus reported revenue of CAD 2.38 billion for the period, reflecting its broad customer base and diversified operations. However, net income stood at a loss of CAD 36.8 million, with diluted EPS of -CAD 0.15, indicating margin pressures or one-time costs. Operating cash flow of CAD 274.1 million suggests underlying operational strength, while capital expenditures of CAD 160.4 million highlight ongoing investments in infrastructure and service capabilities.

Earnings Power And Capital Efficiency

The company’s operating cash flow demonstrates its ability to generate liquidity despite net losses, supported by stable demand for propane and heating oil. Elevated total debt of CAD 1.87 billion raises questions about leverage, though the regulated nature of its business provides predictable cash flows to service obligations. Capital efficiency could improve if recent investments yield higher returns or cost synergies.

Balance Sheet And Financial Health

Superior Plus maintains a modest cash position of CAD 17.1 million against significant debt, underscoring reliance on operational cash flows for liquidity. The high debt-to-equity ratio suggests leveraged growth, which may constrain financial flexibility. However, the essential nature of its services and regulated environment mitigate default risks, provided cash flows remain stable.

Growth Trends And Dividend Policy

The company’s growth is tied to regional energy demand and potential acquisitions, with capital expenditures signaling expansion efforts. A dividend of CAD 0.45 per share reflects a commitment to shareholder returns, though sustainability depends on improving profitability. Long-term trends toward cleaner energy may require strategic pivots, but propane remains a transitional fuel in many markets.

Valuation And Market Expectations

With a market cap of CAD 1.85 billion and a beta of 0.39, Superior Plus is viewed as a relatively stable utility play. The negative EPS suggests the market may be pricing in turnaround potential or valuing the business on cash flow metrics. Investors likely focus on its dividend yield and defensive positioning amid economic uncertainty.

Strategic Advantages And Outlook

Superior Plus benefits from its entrenched market position, diversified geographic footprint, and essential service offerings. Near-term challenges include debt management and margin recovery, but long-term opportunities lie in energy transition initiatives and operational efficiencies. The company’s ability to adapt to regulatory and environmental shifts will be critical for sustained growth.

Sources

Company description, financial data, and market metrics sourced from publicly available disclosures and TSX filings.

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