investorscraft@gmail.com

Intrinsic Value of The Caldwell Partners International Inc. (CWL.TO)

Previous Close$0.87
Intrinsic Value
Upside potential
Previous Close
$0.87

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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