investorscraft@gmail.com

Intrinsic ValueOnex Corporation (ONEX.TO)

Previous Close$116.02
Intrinsic Value
Upside potential
Previous Close
$116.02

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

Onex Corporation is a diversified private equity firm with a strong focus on leveraged buyouts, growth capital, and operational restructurings across multiple industries, including technology, aerospace, healthcare, and financial services. The firm targets undervalued or distressed companies with revenues exceeding CAD 300 million, typically investing between CAD 125 million and CAD 1 billion to acquire controlling stakes. Its investment strategy emphasizes sector expertise, with a preference for North American and European markets, leveraging its operational capabilities to drive value creation. Onex differentiates itself through a hands-on approach, often implementing strategic and operational improvements in portfolio companies. The firm manages private equity, real estate, and credit funds, offering co-investment opportunities to institutional investors. With a presence in Toronto, New York, and London, Onex maintains a global footprint while retaining deep regional expertise. Its diversified portfolio mitigates sector-specific risks, positioning it as a resilient player in the competitive private equity landscape.

Revenue Profitability And Efficiency

Onex reported revenue of CAD 647 million for the period, with net income reaching CAD 303 million, reflecting a robust profit margin. Diluted EPS stood at CAD 3.94, indicating strong earnings power. Operating cash flow was CAD 174 million, though capital expenditures were negligible, suggesting efficient capital allocation. The firm’s ability to generate consistent profitability underscores its disciplined investment approach and operational execution.

Earnings Power And Capital Efficiency

The firm’s earnings are driven by its diversified portfolio and active management of investments, yielding an attractive return profile. With no significant capital expenditures, Onex demonstrates high capital efficiency, reinvesting cash flows into new opportunities or returning capital to shareholders. Its ability to extract value from acquisitions and restructurings enhances long-term earnings sustainability.

Balance Sheet And Financial Health

Onex holds CAD 929 million in cash and equivalents, providing liquidity for new investments or debt servicing. Total debt stands at CAD 5.2 billion, reflecting leverage typical for private equity firms. The balance sheet remains manageable given the firm’s asset-heavy investment strategy and recurring cash flows from portfolio companies.

Growth Trends And Dividend Policy

Onex has maintained a steady dividend policy, with a dividend per share of CAD 0.40, appealing to income-focused investors. Growth is primarily driven by strategic acquisitions and operational improvements in portfolio companies rather than organic expansion. The firm’s focus on undervalued assets positions it well for cyclical opportunities in distressed markets.

Valuation And Market Expectations

With a market cap of CAD 7.06 billion and a beta of 1.32, Onex is viewed as moderately volatile relative to the broader market. Investors likely price in its ability to capitalize on economic dislocations and generate alpha through active management. The firm’s valuation reflects its track record in private equity and diversified asset base.

Strategic Advantages And Outlook

Onex’s competitive edge lies in its sector expertise, operational focus, and global reach. The firm is well-positioned to benefit from market dislocations and corporate carve-outs. Its long-term outlook remains positive, supported by a robust pipeline of investment opportunities and a disciplined capital allocation strategy.

Sources

Company filings, Bloomberg

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