investorscraft@gmail.com

Intrinsic ValueDividend 15 Split Corp. II (DF.TO)

Previous Close$7.91
Intrinsic Value
Upside potential
Previous Close
$7.91

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

Dividend 15 Split Corp. II is a closed-end mutual fund managed by Quadravest Capital Management, specializing in Canadian public equities across diversified sectors. The fund’s strategy focuses on generating high dividend income and capital appreciation by investing in a portfolio of 15 large-cap Canadian stocks, primarily benchmarked against the S&P TSX 60 Index. Its structure as a split-share corporation allows it to offer two classes of shares—preferred shares providing stable dividends and class A shares offering leveraged exposure to capital gains. Operating in the competitive asset management sector, the fund distinguishes itself through its targeted dividend yield strategy, appealing to income-focused investors. Its market position is reinforced by Quadravest’s expertise in structured products and a track record of delivering consistent returns. The fund’s performance is closely tied to the broader Canadian equity market, making it a niche vehicle for investors seeking leveraged exposure to high-dividend Canadian blue-chip stocks.

Revenue Profitability And Efficiency

In FY 2024, Dividend 15 Split Corp. II reported revenue of CAD 110.3 million, with net income reaching CAD 109.5 million, reflecting strong profitability. The diluted EPS stood at CAD 3.91, indicating efficient earnings distribution. Operating cash flow was CAD 34.0 million, with no capital expenditures, underscoring the fund’s focus on income generation rather than reinvestment. The absence of debt further highlights its financial efficiency.

Earnings Power And Capital Efficiency

The fund’s earnings power is evident in its high net income relative to revenue, driven by its dividend-focused investment strategy. With no debt and CAD 25.1 million in cash and equivalents, it maintains strong capital efficiency. The fund’s ability to generate substantial earnings from its equity portfolio underscores its effectiveness in leveraging market dividends and capital gains.

Balance Sheet And Financial Health

Dividend 15 Split Corp. II boasts a robust balance sheet with CAD 25.1 million in cash and no debt, reflecting strong financial health. The fund’s asset-light structure and focus on dividend-paying equities minimize liabilities, ensuring stability. Its financial position is further supported by consistent operating cash flows, reinforcing its capacity to meet dividend obligations.

Growth Trends And Dividend Policy

The fund’s growth is tied to the performance of its underlying equity portfolio, with a dividend yield strategy driving returns. It pays a dividend of CAD 1.1 per share, appealing to income investors. While growth depends on market conditions, its focus on high-dividend stocks provides a steady income stream, aligning with its long-term distribution policy.

Valuation And Market Expectations

With a market cap of CAD 131.5 million and a beta of 3.08, the fund is highly sensitive to market movements. Its valuation reflects investor expectations for high dividend yields and leveraged equity exposure. The premium on its shares suggests confidence in its ability to sustain dividends and capital appreciation, though volatility remains a key consideration.

Strategic Advantages And Outlook

Dividend 15 Split Corp. II’s strategic advantage lies in its structured approach to high-dividend investing, backed by Quadravest’s expertise. The outlook remains positive, contingent on Canadian equity market performance and dividend sustainability. Its niche appeal to income investors and leveraged growth potential position it well, though market volatility could impact returns.

Sources

Company filings, Quadravest Capital Management disclosures, TSX 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