investorscraft@gmail.com

Intrinsic ValueDecisive Dividend Corporation (DE.V)

Previous Close$7.12
Intrinsic Value
Upside potential
Previous Close
$7.12

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

Decisive Dividend Corporation operates as a diversified industrial manufacturer with a unique acquisition-focused strategy, targeting profitable, founder-led businesses in niche industrial sectors. The company's operations span multiple specialized manufacturing segments, including heating products like wood and gas burning stoves, agricultural sprayers under the Turbo Mist brand, and industrial components for mining, aggregate, and cement industries. Its market position is characterized by a decentralized structure that preserves acquired companies' entrepreneurial cultures while providing financial and operational support. The corporation serves diverse end markets across Canada, the United States, and New Zealand, with products ranging from wastewater evaporator systems for resource industries to custom manufacturing services and commercial vehicle components. This diversified approach mitigates sector-specific risks while leveraging cross-selling opportunities across its portfolio of specialized manufacturing businesses, positioning Decisive Dividend as a consolidator in fragmented industrial niches with strong recurring revenue potential.

Revenue Profitability And Efficiency

For FY 2024, Decisive Dividend generated CAD 127.9 million in revenue with net income of CAD 2.0 million, reflecting modest profitability margins in a competitive manufacturing environment. The company demonstrated solid cash generation with operating cash flow of CAD 12.8 million, significantly exceeding net income, indicating quality earnings. Capital expenditures of CAD 6.8 million suggest ongoing investment in maintaining and upgrading manufacturing capabilities across its diversified operations.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CAD 0.10 for the period, with operating cash flow substantially outpacing reported earnings. This discrepancy suggests non-cash charges affecting net income while underlying cash generation remains healthy. The capital allocation strategy appears balanced between sustaining operations through capital expenditures and returning capital to shareholders via dividends, though earnings power relative to the capital-intensive nature of manufacturing requires careful monitoring.

Balance Sheet And Financial Health

Decisive Dividend maintains CAD 3.3 million in cash against total debt of CAD 73.4 million, indicating a leveraged balance sheet typical of acquisition-focused companies. The debt level reflects the corporation's growth-through-acquisition strategy, though the relationship between operating cash flow and debt service obligations warrants attention. The industrial manufacturing asset base likely provides collateral support for the debt structure.

Growth Trends And Dividend Policy

The company maintains an active dividend policy, distributing CAD 0.56 per share annually, which represents a significant payout relative to current EPS. This suggests confidence in sustainable cash flow generation despite modest reported earnings. Growth appears driven primarily by strategic acquisitions rather than organic expansion, with the diversified industrial portfolio providing stability across economic cycles.

Valuation And Market Expectations

With a market capitalization of approximately CAD 146.8 million, the company trades at a revenue multiple that reflects market expectations for continued acquisition-led growth and portfolio optimization. The beta of 1.21 indicates moderate sensitivity to market movements, consistent with industrial sector characteristics. Valuation metrics likely incorporate premiums for the company's unique acquisition strategy and dividend yield.

Strategic Advantages And Outlook

Decisive Dividend's primary strategic advantage lies in its focused acquisition model targeting founder-led industrial businesses with established market positions. The decentralized operating structure preserves entrepreneurial drive while providing financial stability and growth capital. The outlook depends on successful integration of acquisitions and maintaining dividend sustainability amid the capital requirements of a diversified manufacturing portfolio across multiple geographic markets and industrial sectors.

Sources

Company financial statementsTSXV filingsMarket data

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