investorscraft@gmail.com

Intrinsic ValueCannae Holdings, Inc. (CNNE)

Previous Close$14.41
Intrinsic Value
Upside potential
Previous Close
$14.41

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

Cannae Holdings, Inc. operates as a diversified holding company with a focus on acquiring and managing businesses across multiple industries, including financial services, technology, and hospitality. The company generates revenue through its portfolio of operating subsidiaries and strategic investments, leveraging its expertise in value creation and operational improvements. Cannae’s market position is characterized by its opportunistic investment approach, targeting undervalued or underperforming assets with potential for long-term growth. The firm’s diversified model mitigates sector-specific risks while allowing it to capitalize on emerging trends. Its subsidiaries span restaurant chains, payment processing, and insurance services, providing a balanced exposure to both cyclical and defensive sectors. Cannae’s ability to identify and unlock value in acquired businesses distinguishes it from traditional private equity firms, as it often retains ownership stakes rather than pursuing quick exits. This strategy aligns with its long-term value creation philosophy, though it also exposes the company to execution risks inherent in turnaround situations.

Revenue Profitability And Efficiency

In FY 2024, Cannae reported revenue of $452.5 million, reflecting its diversified income streams from subsidiaries and investments. However, the company posted a net loss of $304.6 million, with diluted EPS of -$4.73, indicating significant challenges in profitability. Operating cash flow was negative at $90.1 million, suggesting cash burn from operations, though capital expenditures were negligible. These metrics highlight inefficiencies in translating revenue into sustainable earnings.

Earnings Power And Capital Efficiency

Cannae’s negative earnings and operating cash flow underscore weak earnings power in the current period. The absence of capital expenditures suggests limited reinvestment in growth, possibly due to prioritization of liquidity preservation. The company’s ability to improve capital efficiency hinges on optimizing its portfolio and enhancing the performance of underperforming assets, which remains a critical focus area for management.

Balance Sheet And Financial Health

Cannae’s balance sheet shows $131.5 million in cash and equivalents against $330.1 million in total debt, indicating a leveraged position. The net debt position raises concerns about financial flexibility, particularly given the negative operating cash flow. Shareholders’ equity is likely under pressure due to sustained losses, necessitating careful monitoring of liquidity and leverage ratios moving forward.

Growth Trends And Dividend Policy

The company’s growth trajectory appears challenged, with no clear positive trends in revenue or profitability. Despite this, Cannae maintained a dividend of $0.35 per share, possibly to signal confidence to investors. However, the sustainability of this payout is questionable given the current financial performance, and future adjustments may be necessary if losses persist.

Valuation And Market Expectations

Cannae’s valuation likely reflects its mixed performance, with the market pricing in both its diversified asset base and operational struggles. Investors may be discounting the stock due to uncertainty around turnaround execution and the broader economic environment’s impact on its holdings. The negative EPS further complicates traditional valuation metrics, leaving room for speculative positioning.

Strategic Advantages And Outlook

Cannae’s strategic advantage lies in its ability to identify and rehabilitate undervalued businesses, though this requires time and capital. The outlook remains cautious, as the company must demonstrate improved operational performance and portfolio optimization to regain investor confidence. Near-term challenges include debt management and cash flow stabilization, while long-term success depends on executing its value-creation strategy effectively.

Sources

Company filings (10-K), investor presentations

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