investorscraft@gmail.com

Intrinsic ValueCervus Equipment Corporation (CERV.TO)

Previous Close$19.49
Intrinsic Value
Upside potential
Previous Close
$19.49

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

Cervus Equipment Corporation operates as a diversified equipment solutions provider, serving agricultural, transportation, and industrial markets across Canada, Australia, and New Zealand. The company’s revenue model is built on dealership networks, offering new and used equipment, parts, and attachments under globally recognized brands such as John Deere, Peterbilt, and JLG. Its agricultural segment dominates with 36 John Deere dealerships, while the transportation and industrial segments contribute through Peterbilt truck dealerships and material handling equipment, respectively. Cervus holds a strong regional presence, particularly in Canada, where it operates a majority of its locations. The company’s market position is reinforced by its multi-brand strategy, which allows it to cater to diverse customer needs, from precision farming to vocational trucking and forklift solutions. Its ability to integrate parts, service, and financing enhances customer retention and recurring revenue streams. Despite operating in cyclical industries, Cervus benefits from long-term relationships with OEM partners and a geographically diversified footprint that mitigates localized economic risks.

Revenue Profitability And Efficiency

In FY 2020, Cervus reported revenue of CAD 1.23 billion, with net income of CAD 25.1 million, reflecting a net margin of approximately 2%. The company generated CAD 80.8 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures were modest at CAD 11.2 million, indicating disciplined reinvestment. The diluted EPS of CAD 1.56 suggests reasonable earnings power relative to its share count.

Earnings Power And Capital Efficiency

Cervus’s earnings are driven by equipment sales, parts, and service revenue, with the agricultural segment likely being the largest contributor. The company’s capital efficiency is evident in its ability to maintain positive operating cash flow despite cyclical demand. However, its beta of 1.76 indicates higher volatility, reflecting sensitivity to commodity prices and economic cycles in its core markets.

Balance Sheet And Financial Health

The company’s balance sheet shows CAD 26.7 million in cash and equivalents against total debt of CAD 177.7 million, suggesting a manageable leverage position. The debt level appears sustainable given its cash flow generation, though the lack of detailed liquidity metrics warrants caution. The absence of reported market cap data limits a full assessment of its financial structure.

Growth Trends And Dividend Policy

Cervus’s growth is tied to agricultural and industrial equipment demand, which is cyclical but supported by long-term trends like mechanization. The dividend per share of CAD 9.19 appears unusually high relative to EPS, potentially indicating a special distribution or data discrepancy. Further clarification on dividend sustainability is needed given the company’s earnings profile.

Valuation And Market Expectations

With no reported market capitalization, traditional valuation metrics like P/E or EV/EBITDA cannot be calculated. The high beta suggests investors price in significant cyclical risks, likely tied to commodity-driven agricultural and transportation markets. The company’s regional diversification may offset some sector-specific volatility.

Strategic Advantages And Outlook

Cervus’s strategic advantages include its multi-brand dealership network, geographic diversification, and strong OEM partnerships. However, its outlook is closely tied to macroeconomic conditions in its key markets. The company’s ability to navigate cyclical downturns while capitalizing on equipment replacement demand will be critical for sustained performance. Investor focus should remain on cash flow stability and debt management.

Sources

Company description, financial data provided

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