investorscraft@gmail.com

Intrinsic ValueDividend 15 Split Corp. (DFN.TO)

Previous Close$7.94
Intrinsic Value
Upside potential
Previous Close
$7.94

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. is a Canadian closed-end mutual fund managed by Quadravest Capital Management, specializing in high-yield dividend strategies. The fund invests primarily in a diversified portfolio of Canadian equities, targeting companies within the S&P TSX 60 Index to generate stable income and capital appreciation. Its core revenue model relies on dividend income from its holdings, supplemented by potential capital gains, making it attractive to income-focused investors. The fund operates in the competitive asset management sector, distinguishing itself through a structured split-share design that offers two classes of shares—preferred shares providing fixed dividends and class A shares offering leveraged exposure to portfolio performance. This dual-class structure appeals to both conservative and growth-oriented investors, enhancing its market positioning. Dividend 15 Split Corp. benefits from Quadravest’s expertise in income-generating strategies, reinforcing its credibility in the Canadian financial services landscape. Its focus on large-cap, dividend-paying stocks provides resilience during market volatility, though its performance remains closely tied to broader equity market trends.

Revenue Profitability And Efficiency

The fund reported revenue of CAD 484.4 million for FY 2024, with net income reaching CAD 466.6 million, reflecting strong dividend income and capital gains. Diluted EPS stood at CAD 3.26, underscoring efficient portfolio management. Operating cash flow was CAD 2.7 million, while capital expenditures were negligible, indicating a lean operational structure focused on income distribution rather than reinvestment.

Earnings Power And Capital Efficiency

Dividend 15 Split Corp. demonstrates robust earnings power, driven by its high-yield dividend portfolio and leveraged share structure. The fund’s net income of CAD 466.6 million highlights its ability to convert investment income into shareholder returns. With no debt and CAD 202.3 million in cash, it maintains strong capital efficiency, though its beta of 1.647 suggests higher volatility relative to the market.

Balance Sheet And Financial Health

The fund’s balance sheet is solid, with CAD 202.3 million in cash and equivalents and no debt, ensuring financial flexibility. Its asset-heavy structure is typical of closed-end funds, with liquidity supported by its diversified equity holdings. The absence of leverage reduces financial risk, though market-dependent valuations remain a key consideration.

Growth Trends And Dividend Policy

Dividend 15 Split Corp. emphasizes consistent income distribution, with a dividend yield of CAD 1.1 per share. Growth is tied to portfolio performance and dividend trends of underlying holdings. The fund’s split-share design supports predictable payouts for preferred shareholders, while class A shares offer potential upside, aligning with its income-generation mandate.

Valuation And Market Expectations

With a market cap of CAD 776.3 million, the fund trades at a premium reflective of its income-generating capabilities. Investors likely price in stable dividends and moderate capital appreciation, though its high beta indicates sensitivity to equity market fluctuations. Valuation hinges on sustained dividend payouts and portfolio performance relative to the TSX 60.

Strategic Advantages And Outlook

The fund’s strategic advantage lies in its dual-share structure and focus on high-quality Canadian dividends. Its outlook depends on stable dividend policies and market conditions, with Quadravest’s management providing expertise. Risks include equity market downturns, but its diversified holdings and income focus position it well for long-term investors seeking yield.

Sources

Company filings, TSX disclosures, Quadravest Capital Management reports

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