investorscraft@gmail.com

Intrinsic ValueChesswood Group Limited (CHW.TO)

Previous Close$0.90
Intrinsic Value
Upside potential
Previous Close
$0.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chesswood Group Limited operates as a specialty finance company, serving small and medium-sized businesses (SMBs) in North America through commercial equipment financing and consumer lending solutions. The company’s core revenue model is built on interest income from loans and leases, primarily targeting micro and small-ticket equipment financing. Its distribution network includes over 600 broker firms and vendors in the U.S. and 60 in Canada, positioning it as a flexible financing provider in a fragmented market. Chesswood’s niche focus on underserved SMBs allows it to maintain competitive margins despite higher risk exposure compared to traditional lenders. The company also offers home improvement and consumer financing, diversifying its revenue streams. While it competes with larger financial institutions and fintech lenders, Chesswood differentiates itself through broker relationships and tailored financing solutions. The company’s market position is bolstered by its long-standing industry presence, though its smaller scale limits pricing power in a rising-rate environment.

Revenue Profitability And Efficiency

Chesswood reported revenue of CAD 193.1 million in FY 2023, but net losses of CAD 29.7 million, reflecting margin pressures from higher funding costs and credit risks. The negative diluted EPS of CAD 1.65 underscores profitability challenges, though operating cash flow remained robust at CAD 264.9 million, indicating effective receivables management. Capital expenditures were minimal (CAD 0.5 million), suggesting a capital-light model.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its high debt load (CAD 1.96 billion) and elevated beta (1.989), signaling sensitivity to macroeconomic volatility. Operating cash flow coverage of interest obligations appears adequate, but net income erosion raises questions about sustainable returns. Asset turnover efficiency is unclear without granular receivables data.

Balance Sheet And Financial Health

Chesswood’s balance sheet carries significant leverage, with total debt of CAD 1.96 billion dwarfing its cash reserves (CAD 13.0 million). The debt-to-equity ratio is likely elevated, though precise figures are unavailable. Liquidity risks may arise if credit conditions tighten further, given the company’s reliance on wholesale funding.

Growth Trends And Dividend Policy

Top-line growth is muted relative to pre-pandemic levels, with net losses reversing prior gains. The nominal dividend (CAD 0.01/share) suggests capital preservation priorities over shareholder returns. Portfolio growth depends on broker network expansion and credit quality stabilization in a higher-rate environment.

Valuation And Market Expectations

The CAD 16.7 million market cap implies deep skepticism about turnaround prospects, pricing the stock at a fraction of revenue. Investors appear to discount future cash flows heavily, reflecting concerns over credit losses and refinancing risks.

Strategic Advantages And Outlook

Chesswood’s broker relationships and SMB focus provide niche advantages, but macroeconomic headwinds and competition pose material risks. Successful execution hinges on improving underwriting standards and diversifying funding sources. The outlook remains cautious until profitability stabilizes.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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