investorscraft@gmail.com

Intrinsic Value of Boyd Group Services Inc. (BYD.TO)

Previous Close$209.59
Intrinsic Value
Upside potential
Previous Close
$209.59

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

Boyd Group Services Inc. is a leading operator of non-franchised collision repair centers across North America, serving both insurance companies and individual vehicle owners. The company operates under multiple well-established brands, including Boyd Autobody & Glass in Canada and Gerber Collision & Glass in the U.S., alongside its retail auto glass operations under names like Glass America and Autoglassonly.com. Additionally, Boyd Group provides third-party claims administration through Gerber National Claims Services, offering glass, roadside assistance, and loss notification services. Positioned in the consumer cyclical sector, the company benefits from steady demand driven by vehicle ownership trends and insurance industry dynamics. Its decentralized, non-franchised model allows for operational flexibility and localized customer service, differentiating it from smaller independent shops and larger franchised competitors. Boyd Group’s scale and multi-brand strategy strengthen its market presence, particularly in the fragmented collision repair industry.

Revenue Profitability And Efficiency

Boyd Group reported revenue of CAD 3.07 billion for the period, with net income of CAD 24.5 million, reflecting a net margin of approximately 0.8%. Operating cash flow stood at CAD 313.3 million, indicating strong cash generation relative to earnings. Capital expenditures of CAD 77.3 million suggest ongoing investments in maintaining and expanding its repair center network. The company’s revenue model benefits from insurance partnerships and recurring demand for collision and glass repair services.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 1.14 underscores modest earnings power, though the company’s operating cash flow highlights efficient working capital management. The collision repair industry’s steady demand supports Boyd Group’s ability to convert revenue into cash, despite competitive pressures. Capital efficiency is further evidenced by its ability to fund growth while maintaining liquidity, though leverage metrics warrant monitoring given total debt of CAD 1.25 billion.

Balance Sheet And Financial Health

The company’s balance sheet shows CAD 20.0 million in cash and equivalents against total debt of CAD 1.25 billion, indicating a leveraged position. However, robust operating cash flow provides capacity to service debt. The absence of significant near-term maturities and the defensive nature of its industry mitigate liquidity risks. Shareholders’ equity remains supported by the company’s asset-light business model.

Growth Trends And Dividend Policy

Boyd Group’s growth is driven by organic expansion and strategic acquisitions in the fragmented collision repair market. A dividend of CAD 0.606 per share reflects a commitment to returning capital to shareholders, though the payout ratio remains sustainable given cash flow generation. The company’s focus on scaling its North American footprint positions it to capitalize on industry consolidation opportunities.

Valuation And Market Expectations

With a market capitalization of CAD 4.50 billion, Boyd Group trades at a premium reflective of its market leadership and growth potential. A beta of 0.466 suggests lower volatility relative to the broader market, aligning with its defensive industry positioning. Investors likely value the company’s recurring revenue streams and long-term consolidation opportunities in the collision repair sector.

Strategic Advantages And Outlook

Boyd Group’s multi-brand strategy, decentralized operations, and insurance partnerships provide competitive advantages in a fragmented industry. The company is well-positioned to benefit from steady demand for collision repair services, though labor and supply chain costs remain key watch items. Its focus on operational efficiency and strategic acquisitions should support sustained growth, barring macroeconomic disruptions.

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