Previous Close | $75.41 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, TSX disclosures
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |