investorscraft@gmail.com

Intrinsic ValueApollo Healthcare Corp. (AHC.TO)

Previous Close$4.50
Intrinsic Value
Upside potential
Previous Close
$4.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Apollo Healthcare Corp. operates as a private equity firm with a specialized focus on buyouts in the consumer staples and aviation finance sectors. The firm targets founder-led businesses, non-core asset carve-outs, and growth-oriented opportunities, typically seeking majority stakes to drive consolidation and operational improvements. Its investment strategy emphasizes private label consumer staples, a segment known for resilience during economic downturns, and aviation finance, which offers asset-backed stability. Apollo differentiates itself through hands-on value creation, leveraging industry expertise to enhance portfolio company performance. The firm’s market position is bolstered by its disciplined approach to capital allocation and a preference for sectors with predictable cash flows. While its niche focus limits diversification, it allows for deep sector knowledge and targeted value extraction. Apollo’s Canadian base provides regional insights, though its investment scope may extend beyond domestic markets depending on opportunity alignment.

Revenue Profitability And Efficiency

In FY 2020, Apollo reported revenue of CAD 321.7 million, with net income of CAD 79.9 million, reflecting a robust net margin of approximately 24.8%. Operating cash flow stood at CAD 108.7 million, underscoring efficient cash generation. Capital expenditures were modest at CAD 6.8 million, indicating a capital-light model focused on strategic acquisitions rather than heavy asset investments.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of CAD 1.08 demonstrates strong earnings power relative to its equity base. With low capital expenditures and high operating cash flow conversion, Apollo exhibits capital efficiency, prioritizing returns on invested capital over asset-intensive growth. Its debt-to-equity ratio appears manageable, given total debt of CAD 15.3 million against cash reserves of CAD 31.4 million.

Balance Sheet And Financial Health

Apollo maintains a conservative balance sheet, with CAD 31.4 million in cash and equivalents against CAD 15.3 million in total debt, suggesting liquidity flexibility. The absence of dividend payouts aligns with its reinvestment-focused strategy. The firm’s financial health is further supported by positive operating cash flow and a net cash position, reducing leverage risks.

Growth Trends And Dividend Policy

Growth is driven by acquisitions and operational improvements in portfolio companies, as evidenced by its revenue base and profitability metrics. Apollo does not currently pay dividends, retaining earnings to fund future investments and value creation initiatives. This aligns with its private equity model, where capital is recycled into new opportunities rather than distributed.

Valuation And Market Expectations

With no disclosed market capitalization, valuation metrics are limited. However, the firm’s earnings power and cash flow generation suggest intrinsic value hinges on execution of its buyout strategy. Investors likely expect continued portfolio expansion and margin stability, given its sector focus and operational track record.

Strategic Advantages And Outlook

Apollo’s niche expertise in consumer staples and aviation finance provides defensive positioning and asset-backed downside protection. Its hands-on approach to value creation and disciplined capital allocation are key advantages. The outlook depends on its ability to identify and integrate accretive acquisitions, though macroeconomic volatility in aviation and consumer markets could pose challenges.

Sources

Company description and financial data inferred from provided fields; no external sources cited.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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