investorscraft@gmail.com

Intrinsic ValueCymbria Corporation (CYB.TO)

Previous Close$95.75
Intrinsic Value
Upside potential
Previous Close
$95.75

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

Cymbria Corporation operates as a closed-end equity fund under the management of EdgePoint Investment Group Inc., specializing in global public equity investments with selective exposure to derivatives and private businesses. The fund adopts a value-oriented approach, targeting companies across all market capitalizations and diversified sectors, leveraging proprietary research and long-term growth perspectives. Its portfolio is benchmarked against the MSCI World Index (C$), reflecting a disciplined, research-driven strategy. Cymbria distinguishes itself through its concentrated, high-conviction investments, including a significant stake in EdgePoint Wealth Management, Inc., which underscores its alignment with EdgePoint’s investment philosophy. The fund’s focus on intrinsic value and growth potential positions it as a niche player in the asset management industry, catering to investors seeking actively managed, long-term capital appreciation. Its sector-agnostic approach and emphasis on fundamental analysis provide resilience against market volatility, reinforcing its competitive edge in the financial services sector.

Revenue Profitability And Efficiency

Cymbria reported revenue of CAD 238 million and net income of CAD 200.5 million for the period, with diluted EPS of CAD 8.72, reflecting strong profitability. The absence of capital expenditures and debt, coupled with CAD 115.4 million in cash reserves, highlights efficient capital allocation. Operating cash flow of CAD 31.1 million further underscores its ability to generate liquidity from core activities.

Earnings Power And Capital Efficiency

The fund’s earnings power is evident in its robust net income margin of approximately 84%, driven by its equity-focused strategy and low overhead. Zero debt and negligible capital expenditures enhance capital efficiency, allowing returns to flow directly to shareholders. The lack of dividends suggests reinvestment of profits to compound growth, aligning with its long-term investment horizon.

Balance Sheet And Financial Health

Cymbria maintains a pristine balance sheet with no debt and CAD 115.4 million in cash and equivalents, ensuring financial flexibility. Its asset-light model and absence of leverage mitigate downside risks, while the fund’s NAV growth reflects prudent portfolio management. The structure supports stability even during market downturns.

Growth Trends And Dividend Policy

Cymbria’s growth is tied to portfolio performance, with no dividend payouts indicating a focus on capital appreciation. Its market cap of CAD 1.63 billion and beta of 0.54 suggest moderate volatility relative to the broader market. The fund’s strategy prioritizes compounding returns over income distribution, appealing to growth-oriented investors.

Valuation And Market Expectations

Trading on the TSX, Cymbria’s valuation reflects its niche as an actively managed fund with a concentrated portfolio. The low beta implies lower systemic risk, while its earnings multiple hinges on portfolio performance. Market expectations likely center on EdgePoint’s ability to sustain alpha generation in diverse market conditions.

Strategic Advantages And Outlook

Cymbria’s strategic advantages lie in EdgePoint’s research-intensive approach and alignment with long-term value creation. The outlook remains tied to global equity markets and the fund’s stock-picking acumen. Its zero-debt structure and cash reserves provide a buffer against volatility, positioning it for selective opportunities in undervalued assets.

Sources

Company disclosures, TSX filings

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