EN DE

ADENTRA Inc (HDIUF) Fair Value & Analysis

Industrials · US · Market cap $554M

AI ADENTRA Inc logo ADENTRA Inc HDIUF · US
Price$27.99
Fair Value$49.88
Upside+78.2%
Quality65/100
Watch ADENTRA Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.9% net margin
Low debt · generates free cash flow
1.99% dividend yield
Ranks above peers (11/14)
Narrow moat 35/100
Evidence: High Range $36.61 – $68.25 Share as image

Fair value as of: Jul 24, 2026

From 26 valuation models · updated 17 days ago

Share price +12.0% over the past month.

A solid business, screening 78% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($36.61). The market is more pessimistic than our downside scenario.
  • Solid quality (65/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range ($36.61 to $68.25) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$35.97 $4.91 Fair Value $49.88 Jun 2015 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

60‑month range $4.91 – $35.97 · fair‑value band $36.61 – $68.25 · the $27.99 price screens below the $49.88 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

ADENTRA Inc (HDIUF) currently trades at $27.99, while our model-based Fair Value estimate is $49.88, implying the stock looks roughly 78.2% undervalued today. The Quality Score stands at 65/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, ADENTRA Inc generated revenue of $2.3B at a net margin of 2.9%. Revenue grew 3.7% year over year. It earns a return on equity of 10.2%. Net debt stands at $572M. Fundamentals as of Jul 24, 2026

Our scenario range runs from $36.61 (bear case) to $68.25 (bull case); at $27.99, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 3% below its 52-week high and 38% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -35% fair-value upside, at 78%, HDIUF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $59.66 $106.35 $176.96 80
Residual Income $22.95 $25.08 $32.90 76
Rev-Margin DCF $41.86 $75.93 $122.28 74
All 26 models by family
DCF Models
FCF DCF $61.58 $114.69 $207.95 38
Owner Earnings $58.18 $110.95 $197.41 31
5Y Revenue Exit $41.86 $76.54 $123.79 39
5Y EBITDA Exit $62.61 $121.42 $197.42 41
5Y P/E Exit $43.70 $80.53 $123.46 38
10Y Revenue Exit $47.17 $81.77 $135.71 36
10Y EBITDA Exit $61.21 $112.66 $194.72 37
10Y P/E Exit $49.51 $84.51 $135.44 35
Earnings-Based
Graham-Dodd $19.53 $106.25 $147.33 54
Lynch FV $29.49 $42.13 $54.76 50
PEG = 1.0 $29.49 $42.13 $54.76 46
EPV $23.00 $27.25 $30.78 59
Dividend Discount
Gordon GGM $3.47 $6.26 $8.62 70
DDM Multi-Stage $3.47 $5.72 $6.69 61
Multiples
P/E Multiple $45.23 $60.30 $75.38 63
P/S Multiple $36.61 $48.82 $61.02 58
P/B Multiple $36.61 $48.82 $61.02 55
EV/EBIT $46.99 $65.36 $83.73 53
EV/EBITDA $68.81 $94.45 $120.10 54
EV/Revenue $31.22 $48.07 $64.93 43
Asset-Based
NCAV (Graham) $13.79 $18.48 $27.58 50
Growth DCF
Growth DCF $59.66 $106.35 $176.96 80
Rev-Margin DCF $41.86 $75.93 $122.28 74
Economic Profit
Residual Income $22.95 $25.08 $32.90 76
ROIC Compounder $23.00 $27.25 $34.90 72
Growth Earnings
Growth-Adj P/E $43.07 $61.53 $79.99 68

Widest divergence: DCF Models ($84.51) versus Dividend Discount ($5.72). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $2.3B
Revenue growth (YoY) +3.7%
Net margin 2.9%
Return on equity 10.2%
Free cash flow $150M FY2025
P/E ratio 8.7
More key figures
Operating margin 2.4%
EPS (TTM) $2.63
Dividend yield 2.0%
EPS growth (YoY) -50.0%
Net debt $572M FY2025

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 64 · Market factors (momentum, volatility) 68

Profitability 53
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 52
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 17
Calm price path (market factor)
Momentum 86
Price trend over the last 3–12 months (market factor)
52W Momentum 95
Distance to the 52-week high (market factor)
Net Issuance 72
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

ADENTRA Inc. engages in the wholesale distribution of architectural building products to the residential, repair and remodel, and commercial construction markets in Canada and the United States.

Full company description

ADENTRA Inc. engages in the wholesale distribution of architectural building products to the residential, repair and remodel, and commercial construction markets in Canada and the United States. It offers doors, decorative surfaces, mouldings, stair parts, hardwood lumber, hardwood plywood, composite panels, outdoor living, boards, roofing, and other building products to industrial manufacturers, home builder distribution yards, and home centers. The company was formerly known as Hardwoods Distribution Inc. and changed its name to ADENTRA Inc. in December 2022. ADENTRA Inc. was founded in 2004 and is headquartered in Langley, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

ADENTRA Inc reported revenue of $2.3B in FY2025 versus $2.1B in FY2021, a compound +2.6%/yr. Reported net income was $69.6M in FY2025, compounding −14.7%/yr from FY2021.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$2.3B
Latest YoY
+4.7%
Avg. growth/yr (3Y)
−12.9%
Avg. growth/yr (5Y)
+14.1%
Avg. growth/yr (21Y)
+11.3%
Revenue +2.6%/yr
FY21 $2.1B
FY22 $3.5B
FY23 $3.0B
FY24 $2.2B
FY25 $2.3B
Net income −14.7%/yr
FY21 $131M
FY22 $173M
FY23 $47.8M
FY24 $46.5M
FY25 $69.6M

Watch HDIUF: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "ADENTRA Inc Fair Value". https://www.fairvalue-calculator.com/stock/HDIUF

Peer Group

Industrial Distribution · 104 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 65 · Above median
Fair Value upside +78% · Top 25%
Return on equity (TTM) 10% · Above median
Return on assets 4% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth 4% · Above median
Dividend yield (TTM) 2.0% · Above median
Debt / equity 0.30× · Higher than median

Valuation Multiples vs Industrial Distribution median · lower = cheaper

P/E (TTM) 8.7× · Cheaper than 75% of peers
P/B 0.83× · Cheaper than median
P/S (TTM) 0.24× · Cheaper than 75% of peers
P/FCF 3.7× · Cheaper than median
EV/EBITDA 5.5× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 19
FUTURE 19 · sector 19
PAST 41 · sector 35
HEALTH 85 · sector 90
DIVIDEND 40 · sector 30

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Industrial Distribution stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
W.W. Grainger, Inc GWW $1,376 $625.61 -55%
Fastenal Company FAST $45.49 $20.64 -55%
Ferguson Enterprises Inc FERG $232.02 $151.92 -35%
WESCO International, Inc WCC $326.71 $213.01 -35%
Watsco, Inc WSO $385.16 $268.10 -30%
Toromont Industries Ltd TIH C$232.22 C$127.90 -45%
Applied Industrial Technologies, Inc AIT $329.35 $191.65 -42%
Finning International Inc FTT C$102.50 C$76.38 -25%
Addtech AB ADDTB kr 329.20 kr 156.35 -53%
Core & Main, Inc CNM $44.66 $49.47 +11%

Compare ADENTRA Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is ADENTRA Inc (HDIUF) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of $49.88 versus a price of $27.99, about +78% (undervalued).
What is the fair value of HDIUF?
Our model-based fair value for ADENTRA Inc is $49.88 (as of Jul 24, 2026), built from audited fundamentals. The current price is $27.99.
What is the quality score of HDIUF?
ADENTRA Inc has a Quality Score of 65/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of ADENTRA Inc (HDIUF)?
ADENTRA Inc reported trailing-twelve-month revenue of about $2.3B (latest available figure, as of Jul 24, 2026).
What is the net profit margin of HDIUF?
The net profit margin of ADENTRA Inc is about 2.9%, meaning it keeps roughly 2.9% of revenue as net income. Based on the latest reported figures.
Does ADENTRA Inc pay a dividend?
ADENTRA Inc currently shows a dividend yield of about 1.99% relative to its recent price (as of Jul 24, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track ADENTRA Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.