investorscraft@gmail.com

Intrinsic ValueAtrium Mortgage Investment Corporation (AI.TO)

Previous Close$11.48
Intrinsic Value
Upside potential
Previous Close
$11.48

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

Atrium Mortgage Investment Corporation operates as a non-bank lender specializing in real estate financing across Ontario, Alberta, and British Columbia. The company provides a diversified portfolio of mortgage solutions, including first and second mortgages, infill construction financing, and land assembly loans for residential and commercial properties. Its focus on niche segments like townhomes, condominiums, and bridge financing allows it to serve borrowers underserved by traditional banks, positioning it as a flexible alternative lender in Canada's real estate market. Atrium’s deep regional expertise and conservative underwriting practices enable it to maintain a robust loan portfolio while mitigating risk. The company’s ability to offer tailored financing solutions to developers and investors strengthens its competitive edge in a fragmented market. By concentrating on high-demand urban centers, Atrium capitalizes on Canada’s growing real estate sector while maintaining disciplined loan-to-value ratios to safeguard asset quality.

Revenue Profitability And Efficiency

Atrium reported revenue of CAD 62.7 million for the period, with net income reaching CAD 47.9 million, reflecting a strong margin profile typical of mortgage investment corporations. The absence of capital expenditures underscores its asset-light model, while operating cash flow of CAD 68.1 million indicates efficient cash generation from its loan portfolio. The company’s profitability is driven by interest income from its diversified mortgage book.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 1.05 demonstrates its ability to translate interest income into shareholder returns. With no significant capital expenditures, Atrium efficiently deploys capital into high-yield mortgages, maintaining a disciplined approach to risk-adjusted returns. Its focus on shorter-term loans enhances liquidity and reinvestment flexibility.

Balance Sheet And Financial Health

Atrium’s balance sheet shows total debt of CAD 147.4 million, which appears manageable relative to its market capitalization of CAD 521.5 million. The lack of cash reserves suggests a strategy of immediate capital redeployment into loans. The company’s conservative loan-to-value ratios and regional diversification contribute to financial stability.

Growth Trends And Dividend Policy

Atrium has maintained a consistent dividend policy, with a dividend per share of CAD 0.9125, appealing to income-focused investors. Growth is tied to Canada’s real estate market dynamics, with opportunities in urban infill and multi-residential projects. The company’s ability to scale its loan portfolio while preserving underwriting standards will be key to sustaining dividend payouts.

Valuation And Market Expectations

Trading with a beta of 0.96, Atrium exhibits moderate sensitivity to market movements. Its valuation reflects investor confidence in its niche lending model and stable cash flows. Market expectations likely hinge on interest rate trends and regional real estate demand, with the stock positioned as a yield play in the financial sector.

Strategic Advantages And Outlook

Atrium’s regional expertise and flexible lending solutions provide a defensible market position. The outlook remains tied to real estate sector health, with potential upside from urbanization trends. Risks include interest rate volatility and economic downturns, but its conservative underwriting and diversified portfolio mitigate downside exposure.

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