ICLTF (GreenFirst Forest Products) Beneish M-Score: -5.64 (As of Jun. 24, 2026)


ICLTF GreenFirst Forest Products Inc ICLTF
48 GF Score
Price $1.57
GF Value $1.90
Valuation Modestly Undervalued
! 8 Warning Signs
View Full Analysis

What is GreenFirst Forest Products Beneish M-Score?

GreenFirst Forest Products ICLTF +4.67% 48 Beneish M-Score is -5.64 as of Jun. 24, 2026. GuruFocus rates ICLTF with a GF Score™ of 48/100 and a GF Value™ of $1.90 (Modestly Undervalued). The stock has 8 warning signs investors should review. Among 273 Forest Products companies, GreenFirst Forest Products ranks better than 98.9% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -5.64 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for GreenFirst Forest Products's Beneish M-Score or its related term are showing as below:

ICLTF' s Beneish M-Score Range Over the Past 10 Years
Min: -9.12   Med: -4.6   Max: 10.82
Current: -5.64

During the past 13 years, the highest Beneish M-Score of GreenFirst Forest Products was 10.82. The lowest was -9.12. And the median was -4.60.


GreenFirst Forest Products Beneish M-Score Historical Data

* Premium members only.

The historical data trend for GreenFirst Forest Products's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

GreenFirst Forest Products Beneish M-Score Chart

GreenFirst Forest Products Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 -1.32 -8.65 -3.96 -4.98

GreenFirst Forest Products Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.98 -3.20 -4.60 -4.98 -5.64

ICLTF vs SSD, UFPI, BCC: Beneish M-Score Comparison

For the Lumber & Wood Production subindustry, GreenFirst Forest Products's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


GreenFirst Forest Products Beneish M-Score vs Forest Products Industry

For the Forest Products industry and Basic Materials sector, GreenFirst Forest Products's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where GreenFirst Forest Products's Beneish M-Score falls into.


ICLTF
48GF Score
GreenFirst Forest Products Inc ICLTF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

GreenFirst Forest Products Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of GreenFirst Forest Products for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.9973+0.528 * -0.1875+0.404 * 0.8941+0.892 * 0.7898+0.115 * 1.1385
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1807+4.679 * -0.431646-0.327 * 1.647
=-5.59

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was $16.0 Mil.
Revenue was 35.339 + 44.812 + 19.879 + 61.851 = $161.9 Mil.
Gross Profit was -10.301 + -14.799 + -34.754 + 3.246 = $-56.6 Mil.
Total Current Assets was $82.9 Mil.
Total Assets was $160.0 Mil.
Property, Plant and Equipment(Net PPE) was $68.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $11.2 Mil.
Selling, General, & Admin. Expense(SGA) was $12.5 Mil.
Total Current Liabilities was $46.4 Mil.
Long-Term Debt & Capital Lease Obligation was $50.8 Mil.
Net Income was -15.071 + -23.768 + -41.48 + -7.019 = $-87.3 Mil.
Non Operating Income was 0.036 + -6.523 + 0.054 + 0 = $-6.4 Mil.
Cash Flow from Operations was -25.529 + 7.303 + 0.828 + 5.559 = $-11.8 Mil.
Total Receivables was $20.3 Mil.
Revenue was 46.042 + 44.76 + 63.338 + 50.821 = $205.0 Mil.
Gross Profit was 3.656 + 0.032 + 11.832 + -2.083 = $13.4 Mil.
Total Current Assets was $95.9 Mil.
Total Assets was $169.6 Mil.
Property, Plant and Equipment(Net PPE) was $63.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $12.1 Mil.
Selling, General, & Admin. Expense(SGA) was $13.4 Mil.
Total Current Liabilities was $43.8 Mil.
Long-Term Debt & Capital Lease Obligation was $18.8 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(16.027 / 161.881) / (20.348 / 204.961)
=0.099005 / 0.099277
=0.9973

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(13.437 / 204.961) / (-56.608 / 161.881)
=0.065559 / -0.349689
=-0.1875

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (82.925 + 68.236) / 160.006) / (1 - (95.927 + 63.213) / 169.628)
=0.055279 / 0.061829
=0.8941

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=161.881 / 204.961
=0.7898

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(12.078 / (12.078 + 63.213)) / (11.191 / (11.191 + 68.236))
=0.160418 / 0.140897
=1.1385

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(12.518 / 161.881) / (13.424 / 204.961)
=0.077328 / 0.065495
=1.1807

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((50.797 + 46.408) / 160.006) / ((18.759 + 43.809) / 169.628)
=0.607508 / 0.368854
=1.647

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(-87.338 - -6.433 - -11.839) / 160.006
=-0.431646

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

GreenFirst Forest Products has a M-score of -5.59 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -5.64 mean?
GreenFirst Forest Products (ICLTF) has a Beneish M-Score of -5.64 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on GreenFirst Forest Products and its competitors. According to the industry distribution chart, GreenFirst Forest Products ranks #3 out of 273 companies in the Forest Products industry, placing it in the top 1.1%.
Is GreenFirst Forest Products' Beneish M-Score too high?
GreenFirst Forest Products' current Beneish M-Score is -5.64. Based on the distribution chart, GreenFirst Forest Products ranks #3 out of 273 companies in the Forest Products industry, which is in the top quartile — a strong position relative to peers. Overall, GreenFirst Forest Products has a GF Score™ of 48/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does GreenFirst Forest Products' Beneish M-Score compare to SSD and UFPI?
According to the Forest Products industry distribution chart, GreenFirst Forest Products ranks #3 out of 273 companies for Beneish M-Score. This places GreenFirst Forest Products in the top 1% of its industry — outperforming the majority of peers. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Forest Products company?
A good Beneish M-Score depends on the Forest Products industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on GreenFirst Forest Products and its competitors. GreenFirst Forest Products's current Beneish M-Score is -5.64. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is GreenFirst Forest Products stock overvalued right now?
Based on GuruFocus' analysis, GreenFirst Forest Products (ICLTF) is currently considered Modestly Undervalued. The stock's GF Value™ is $1.90, compared to a current price of $1.57 — trading 17.4% below its estimated fair value. The current Beneish M-Score is -5.64. GreenFirst Forest Products' overall GF Score™ is 48/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For GreenFirst Forest Products (ICLTF), the current Beneish M-Score is -5.64 as of Jun. 24, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is GreenFirst Forest Products (ICLTF) Overvalued in 2026?

Based on GuruFocus' analysis, GreenFirst Forest Products stock appears to be undervalued. The current stock price of $1.57 is trading 17.4% below its estimated GF Value™ of $1.90. GuruFocus considers GreenFirst Forest Products to be Modestly Undervalued.

Key valuation signals for ICLTF:

  • Beneish M-Score: -5.64
  • GF Value™: $1.90 vs. price of $1.57 (17.4% below fair value)
  • GF Score™: 48/100 with 8 warning signs

No single metric tells the full story. See the ICLTF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


GreenFirst Forest Products Business Description

Other Exchanges IMT1:GermanyGFP:Canada
Address 222 McIntyre Street West, Unit 200, North Bay, ON, CAN, P1B 2Y8
GreenFirst Forest Products Inc operates as a forest products business consisting of four operating sawmills located in Ontario. The company manufactures and markets a range of spruce-pine-fir (SPF) lumber products for use in residential and commercial construction, with by-products from production sold to pulp producers. It operates in a single operating segment, being lumber products. The group's geographic markets are Canada and the United States, with the majority of revenue derived from the United States. The company generates almost all of its revenue from the sale of Lumber products and a small portion of its revenue from the sale of Chips, by-products, and other.
48GF Score

Get the complete analysis for ICLTF

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$1.57
Price
$1.90
GF Value