investorscraft@gmail.com

Intrinsic Value of Alaris Equity Partners Income Trust (AD-UN.TO)

Previous Close$18.89
Intrinsic Value
Upside potential
Previous Close
$18.89

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

Alaris Equity Partners Income Trust operates as a specialized private equity firm, providing alternative financing to private businesses in exchange for royalties or distributions. The firm targets lower and middle-market companies across North America and Europe, focusing on industries with stable cash flows such as business services, healthcare, distribution, and industrials. Unlike traditional private equity, Alaris avoids high-risk sectors like tech or oil and gas, preferring mature businesses with low cyclical exposure. Its unique model offers non-control equity investments, allowing partners to retain ownership while accessing growth capital. Alaris differentiates itself by structuring deals that prioritize predictable cash flows, making it attractive for income-focused investors. The firm’s disciplined approach targets companies with EBITDA between $5M and $50M, emphasizing low leverage and capital expenditure. This strategy positions Alaris as a reliable provider of capital for family-owned or privately held businesses seeking liquidity without relinquishing control. Its focus on stable industries and conservative structuring mitigates downside risk, reinforcing its niche in the private equity landscape.

Revenue Profitability And Efficiency

In its latest fiscal year, Alaris reported revenue of CAD 155.0 million and net income of CAD 234.4 million, reflecting strong profitability with a diluted EPS of CAD 5.08. The firm generated CAD 59.4 million in operating cash flow, underscoring its ability to convert investments into distributable income. With no capital expenditures, Alaris maintains a lean operational structure, prioritizing cash flow generation over asset-heavy investments.

Earnings Power And Capital Efficiency

Alaris demonstrates robust earnings power, driven by its royalty and distribution-based model. The firm’s focus on EBITDA-stable businesses enhances capital efficiency, as evidenced by its high net income relative to revenue. Its investments are structured to minimize volatility, ensuring consistent returns. The absence of capital expenditures further highlights its asset-light approach, allowing for efficient capital deployment.

Balance Sheet And Financial Health

Alaris maintains a conservative balance sheet with CAD 4.2 million in cash and CAD 64.6 million in total debt, indicating manageable leverage. The firm’s debt levels are modest relative to its market capitalization of CAD 840.7 million, reflecting a prudent financial strategy. Its liquidity position supports ongoing dividend payments and potential new investments.

Growth Trends And Dividend Policy

Alaris has a track record of stable growth, supported by its focus on predictable cash flows. The firm pays a dividend of CAD 1.36 per share, appealing to income-oriented investors. Its investment pipeline targets sectors with low cyclicality, ensuring sustainable distributions. Growth is driven by selective additions to its portfolio of private company partners.

Valuation And Market Expectations

With a market cap of CAD 840.7 million and a beta of 1.51, Alaris trades with moderate volatility, reflecting its hybrid equity-income profile. Investors likely value the firm for its yield and defensive positioning in stable industries. The premium to book value suggests confidence in its ability to sustain cash flows.

Strategic Advantages And Outlook

Alaris benefits from a niche focus on non-control private equity, avoiding the risks of highly leveraged buyouts. Its disciplined investment criteria and stable partner base provide resilience in economic downturns. The outlook remains positive, supported by demand for alternative financing solutions in the middle market. Continued portfolio diversification and prudent capital management are key to long-term success.

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