investorscraft@gmail.com

Intrinsic ValueCorus Entertainment Inc. (CJR-B.TO)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

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

Corus Entertainment Inc. is a leading Canadian media and content company operating in the competitive entertainment sector. Its diversified portfolio includes 33 specialty television networks, 15 conventional TV stations, and 39 radio stations, catering to a broad audience with brands like Global Television, W Network, and HGTV Canada. The company also engages in content production, animation software (Toon Boom), and children's publishing (Kids Can Press), positioning itself as a vertically integrated player in the media landscape. Corus leverages its strong brand recognition and multi-platform distribution to monetize advertising, licensing, and subscription revenues. Despite industry headwinds from digital disruption, it maintains a resilient market position through strategic partnerships, such as OWN: Oprah Winfrey Network Canada, and a focus on niche audiences. The company’s dual-segment approach (Television and Radio) allows it to balance traditional broadcast strengths with emerging digital opportunities, though its reliance on linear TV exposes it to shifting consumer preferences.

Revenue Profitability And Efficiency

Corus reported revenue of CAD 1.27 billion for FY 2024, reflecting its scale in the Canadian media market. However, profitability was strained, with a net loss of CAD 772.6 million and diluted EPS of -CAD 3.87, likely due to restructuring costs or asset impairments. Operating cash flow of CAD 129.4 million suggests some operational resilience, though capital expenditures of CAD 17.8 million indicate limited reinvestment capacity amid challenges.

Earnings Power And Capital Efficiency

The company’s negative earnings power highlights significant pressures, including declining linear TV ad revenues and high fixed costs. With a beta of 1.85, Corus exhibits higher volatility than the market, reflecting sensitivity to cyclical advertising trends. The absence of dividends (CAD 0 per share) underscores capital preservation priorities, though its debt-heavy structure may constrain future flexibility.

Balance Sheet And Financial Health

Corus’s balance sheet carries CAD 82.4 million in cash against CAD 1.17 billion in total debt, signaling elevated leverage. The debt-to-equity ratio appears stretched, potentially limiting liquidity for strategic initiatives. While the company maintains operational cash flow, its financial health is challenged by the need to service debt amid industry disruption.

Growth Trends And Dividend Policy

Growth prospects are muted, with the company navigating secular declines in traditional broadcasting. The suspension of dividends aligns with its focus on debt reduction and cost optimization. Corus’s ability to pivot toward digital content and licensing (e.g., animation software) could offer long-term upside, but near-term trends remain uncertain.

Valuation And Market Expectations

With a market cap of CAD 19.6 million, Corus trades at a steep discount to revenue, reflecting investor skepticism about its turnaround potential. The high beta suggests market expectations are tied to macroeconomic ad spending and successful execution of digital transformation efforts.

Strategic Advantages And Outlook

Corus benefits from entrenched brands and regulatory protections in the Canadian market, but its outlook hinges on adapting to streaming and digital ad competition. Strategic partnerships and niche content (e.g., children’s programming) could differentiate it, though execution risks persist. The company’s ability to monetize its IP and reduce debt will be critical to long-term viability.

Sources

Company filings, TSX disclosures

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