investorscraft@gmail.com

Intrinsic Value of Canterbury Park Holding Corporation (CPHC)

Previous Close$18.50
Intrinsic Value
Upside potential
Previous Close
$18.50

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

Canterbury Park Holding Corporation operates in the leisure and entertainment sector, primarily through its flagship Canterbury Park racetrack and card casino in Minnesota. The company generates revenue from pari-mutuel wagering, card casino operations, food and beverage sales, and event hosting. Its diversified income streams provide resilience against seasonal fluctuations in racing attendance. Canterbury Park holds a unique regional position as the only thoroughbred and quarter horse racetrack in the state, benefiting from limited local competition. The company has strategically expanded its gaming offerings to include card-based table games under Minnesota law, creating a complementary revenue source to traditional racing operations. This hybrid model positions Canterbury Park as both a gaming destination and entertainment venue, appealing to different customer segments. The company maintains strong community ties through partnerships with local horsemen's groups and charitable organizations, reinforcing its brand loyalty in the regional market.

Revenue Profitability And Efficiency

Canterbury Park reported $61.6 million in revenue for the period, with net income of $2.1 million translating to diluted EPS of $0.42. The company generated $6.5 million in operating cash flow, demonstrating solid conversion of revenue to cash. Capital expenditures of $12.0 million suggest ongoing investments in facility improvements, though this significantly exceeded operating cash flow for the period.

Earnings Power And Capital Efficiency

The company maintains modest earnings power with a net margin of approximately 3.4%. With minimal debt of $177,806 and $10.1 million in cash reserves, Canterbury Park operates with strong capital efficiency. The balance between gaming operations and racing activities allows for diversified earnings streams, though margins remain constrained by the capital-intensive nature of facility maintenance and racing operations.

Balance Sheet And Financial Health

Canterbury Park's balance sheet appears healthy with $10.1 million in cash and equivalents against negligible debt, resulting in a robust liquidity position. The company's equity base is supported by 4.99 million outstanding shares, with financial flexibility to fund operations and modest growth initiatives. The minimal leverage provides stability against economic downturns or seasonal revenue fluctuations.

Growth Trends And Dividend Policy

The company maintains a consistent dividend policy, paying $0.28 per share annually. Growth appears moderate, focused on facility enhancements rather than geographic expansion. The capital expenditure level suggests ongoing investments to maintain competitiveness in the regional gaming and entertainment market. Future growth may depend on regulatory changes allowing expanded gaming options in Minnesota.

Valuation And Market Expectations

At current earnings levels, the company trades at a P/E multiple that reflects its status as a small-cap regional operator. Market expectations appear modest, pricing CPHC as a stable but limited-growth entity. The dividend yield provides some support to valuation, though investor focus remains on potential gaming expansion opportunities in its core market.

Strategic Advantages And Outlook

Canterbury Park's primary advantage lies in its exclusive racing license and established market position in Minnesota. The outlook remains stable, with performance tied to regional economic conditions and gaming regulations. Potential upside exists from expanded gaming authorizations, while risks include competition from other entertainment options and potential regulatory changes affecting racing operations.

Sources

Company 10-K filing, investor relations website

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