Previous Close | $0.87 |
Intrinsic Value | $9.14 |
Upside potential | +951% |
Data is not available at this time.
The Caldwell Partners International Inc. operates in the staffing and employment services sector, specializing in executive search, talent acquisition, and analytics solutions. The company serves a diverse clientele across industries such as financial services, healthcare, technology, and retail, leveraging its expertise in high-value recruitment and advisory services. Its Agile talent solutions, including blockchain and cybersecurity, position it as a niche player in addressing specialized talent gaps. Caldwell’s market position is reinforced by its long-standing reputation since 1970, with operations in Canada, the U.S., and the U.K., catering to both corporate and non-profit sectors. The firm’s hybrid model—combining retained search with on-demand talent augmentation—provides flexibility in a competitive market, though its smaller scale relative to global staffing giants necessitates a focus on high-margin executive placements and advisory services.
In FY 2024, Caldwell reported revenue of CAD 87.2 million, with net income of CAD 4.2 million, reflecting a modest but stable profitability margin. Operating cash flow stood at CAD 1.2 million, though capital expenditures of CAD -0.5 million suggest limited reinvestment. The diluted EPS of CAD 0.14 indicates efficient earnings distribution across its 29.6 million outstanding shares.
The company’s earnings power is driven by its high-touch executive search services, which likely command premium fees. With CAD 19.6 million in cash and equivalents against CAD 6.5 million in total debt, Caldwell maintains a conservative capital structure, supporting liquidity for opportunistic investments or dividend payouts.
Caldwell’s balance sheet is healthy, with a cash reserve nearly three times its total debt. The low debt-to-equity ratio underscores financial stability, though the minimal capital expenditures signal a cautious approach to growth. The firm’s liquidity position provides a buffer against cyclical downturns in the staffing industry.
Growth appears muted, with limited capex and a nominal dividend of CAD 0.0075 per share, suggesting a focus on retaining earnings for operational flexibility. The company’s beta of 0.69 indicates lower volatility relative to the market, aligning with its steady but slow-growth profile.
With a market cap of CAD 21 million, the stock trades at a modest valuation, reflecting its niche positioning and smaller scale. Investors likely price in limited near-term expansion, given the competitive staffing landscape and Caldwell’s selective service focus.
Caldwell’s strategic advantage lies in its specialized executive search capabilities and diversified industry exposure. However, its outlook is tempered by reliance on discretionary corporate spending. Strengthening its analytics and Agile talent offerings could differentiate it further, but scalability remains a challenge.
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 |