investorscraft@gmail.com

Intrinsic Value of Clairvest Group Inc. (CVG.TO)

Previous Close$75.41
Intrinsic Value
Upside potential
Previous Close
$75.41

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

Clairvest Group Inc. is a Toronto-based private equity firm specializing in mid-market investments across diverse industries, including gaming, healthcare, business services, and industrial sectors. The firm targets small to mid-sized companies in North America, deploying equity investments ranging from CAD$25 million to CAD$100 million, often taking board seats while maintaining flexibility in ownership stakes (minority or controlling). Its investment strategy focuses on growth equity, buyouts, and industry consolidation, leveraging its proprietary capital to drive value creation. Clairvest differentiates itself through a hands-on approach, partnering with management teams to scale operations and optimize profitability. The firm’s sector-agnostic model allows it to capitalize on fragmented industries with strong cash flow potential, such as gaming and facility services. Exits are typically achieved through strategic sales or secondary offerings, reflecting a disciplined capital recycling strategy. With over three decades of experience, Clairvest has established a reputation for selective, high-conviction investing in underserved mid-market opportunities.

Revenue Profitability And Efficiency

Clairvest reported revenue of CAD$29.8 million for FY 2024, with a net loss of CAD$3.4 million, translating to diluted EPS of -CAD$0.23. Operating cash flow was negative at CAD$33.8 million, likely due to timing of investment realizations. Capital expenditures were minimal (CAD$0.9 million), reflecting the firm’s asset-light private equity model. The revenue decline suggests a slower pace of portfolio monetization compared to prior periods.

Earnings Power And Capital Efficiency

The firm’s negative earnings in FY 2024 highlight cyclicality inherent in private equity, where returns are often realized unevenly. Clairvest’s capital efficiency is better assessed over multi-year horizons, given the long-term nature of its investments. The CAD$145.1 million cash position provides dry powder for new deals, while modest debt (CAD$9.7 million) indicates conservative leverage.

Balance Sheet And Financial Health

Clairvest maintains a robust balance sheet with CAD$145.1 million in cash and equivalents against total debt of CAD$9.7 million, implying strong liquidity. The net cash position supports ongoing investment activity without reliance on external financing. Shareholders’ equity remains the primary capital base, aligning with the firm’s long-term investment philosophy.

Growth Trends And Dividend Policy

Despite the FY 2024 net loss, Clairvest sustained its dividend at CAD$0.80 per share, signaling confidence in portfolio valuations and future cash flows. Growth is tied to successful exits and new investments, with historical performance suggesting cyclical but meaningful upside during realization phases. The firm’s sector diversification mitigates concentration risk in any single industry.

Valuation And Market Expectations

At a market cap of CAD$1.02 billion, the stock trades at a premium to book value, reflecting expectations for future investment gains. The negative beta (-0.35) implies low correlation with broader markets, typical for alternative asset managers. Investors likely price in Clairvest’s track record of compounding capital over cycles.

Strategic Advantages And Outlook

Clairvest’s key strengths include its disciplined investment approach, operational expertise, and flexible capital structure. Near-term challenges may persist if exit activity remains subdued, but the firm’s long-term focus and sector-agnostic strategy position it to capitalize on dislocations in the mid-market. The dividend sustainability and cadence of realizations will be critical watchpoints.

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