investorscraft@gmail.com

Intrinsic ValueAltus Group Limited (AIF.TO)

Previous Close$46.20
Intrinsic Value
Upside potential
Previous Close
$46.20

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

Altus Group Limited is a specialized provider of software, data solutions, and advisory services tailored to the commercial real estate (CRE) industry. Operating through its Altus Analytics and CRE Consulting segments, the company serves a global clientele, including investors, developers, financial institutions, and public entities. Its flagship ARGUS software suite offers comprehensive tools for property valuation, asset management, and development feasibility, positioning Altus as a critical enabler of data-driven decision-making in CRE. The company’s data subscription products further enhance its value proposition by delivering actionable insights into residential, office, industrial, and investment markets. Altus Group’s dual focus on technology and advisory services allows it to address both operational and strategic needs of CRE stakeholders, reinforcing its competitive edge in a fragmented market. With a presence in Canada, the U.S., Europe, and Asia Pacific, the company benefits from diversified revenue streams and exposure to high-growth CRE markets. Its deep industry expertise and integrated solutions make it a trusted partner for clients navigating complex real estate cycles.

Revenue Profitability And Efficiency

Altus Group reported revenue of CAD 519.7 million for the fiscal year, with net income of CAD 13.4 million, reflecting a net margin of approximately 2.6%. The company generated CAD 79.9 million in operating cash flow, demonstrating solid cash conversion despite modest profitability. Capital expenditures were minimal at CAD 1.4 million, indicating a capital-light business model focused on software and advisory services.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at CAD 0.29, reflecting its ability to monetize its software and consulting offerings. With a market capitalization of CAD 2.43 billion, Altus Group trades at a premium, suggesting investor confidence in its recurring revenue streams and growth potential. The beta of 0.805 indicates lower volatility relative to the broader market, aligning with its stable service-based model.

Balance Sheet And Financial Health

Altus Group maintains a balanced financial position, with CAD 41.9 million in cash and equivalents against total debt of CAD 319.6 million. The manageable debt level and strong operating cash flow support its ability to meet obligations while funding growth initiatives. The absence of significant capital expenditures underscores its asset-light structure.

Growth Trends And Dividend Policy

The company’s growth is driven by increasing adoption of its ARGUS software suite and expansion of its advisory services. A dividend of CAD 0.6 per share reflects a commitment to shareholder returns, though the payout ratio remains sustainable given its cash flow generation. Future growth may hinge on international expansion and cross-selling opportunities across its segments.

Valuation And Market Expectations

Trading at a market cap of CAD 2.43 billion, Altus Group is valued at approximately 4.7x revenue, indicating investor optimism about its software-led growth and recurring revenue model. The modest net income suggests expectations are tied to long-term scalability rather than near-term profitability.

Strategic Advantages And Outlook

Altus Group’s integration of software and advisory services provides a defensible moat in the CRE sector. Its global footprint and diversified client base mitigate regional risks. The outlook remains positive, supported by digital transformation trends in real estate and the company’s ability to innovate within its niche. Execution on cross-segment synergies will be critical to sustaining growth.

Sources

Company filings, market data

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