Jewett Cameron Trading Co. Ltd. (JCTC) intrinsic value & 10-year financials
Jewett Cameron Trading Co. Ltd. (JCTC) has a Graham intrinsic value of $0.93 per share. At $2.93 on Oct 20, 2026, the stock trades 215% above that value. Over the last 10 fiscal years revenue shrank 1.7% a year to $41.3M, with an average return on invested capital of 6.3%.
- Graham intrinsic value
- $0.93
- Share price (Oct 20, 2026)
- $2.93
- Price vs Graham value
- 215% above
- Market cap
- $10.3M
- Revenue (FY2025)
- $41.3M
- Revenue growth (10-yr CAGR)
- -1.7%
- ROIC (10-yr avg)
- 6.3%
- Free cash flow (FY2025)
- -$6.7M
JCTC 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $41.3M | -$4.1M | -$1.18 | -$6.7M | -9.1% | -16.4% |
| FY2024 | $47.1M | $721.8K | $0.21 | $5.9M | -3.8% | -6.3% |
| FY2023 | $54.3M | -$20.6K | -$0.01 | $5.4M | 0.8% | 0.9% |
| FY2022 | $62.9M | $1.2M | $0.33 | -$4.7M | 3.1% | 5.7% |
| FY2021 | $57.5M | $3.5M | $0.99 | -$5.6M | 6.5% | 13.9% |
| FY2020 | $44.9M | $2.8M | $0.77 | -$2.7M | — | 14.0% |
| FY2019 | $45.4M | $2.1M | $0.50 | $6.3M | — | 10.0% |
| FY2018 | $53.9M | $2.9M | $0.66 | $1.5M | 7.9% | 14.4% |
| FY2017 | $47.7M | $2.7M | $0.60 | $1.9M | 9.3% | 14.5% |
| FY2016 | $48.1M | $2.1M | $0.43 | $2.2M | 7.5% | 12.5% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
JEWETT CAMERON TRADING CO LTD is facing top-line stagnation, with revenue contracting over the decade.
JEWETT CAMERON TRADING CO LTD has historically struggled to out-earn its cost of capital, averaging just 6.3% ROIC.
Over the decade, JEWETT CAMERON TRADING CO LTD shows that management has aggressively returned capital to shareholders by retiring 27.9% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, JEWETT CAMERON TRADING CO LTD is modeled at -1.7% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.93 per share.