investorscraft@gmail.com

Intrinsic ValueMedical Facilities Corporation (DR.TO)

Previous Close$15.17
Intrinsic Value
Upside potential
Previous Close
$15.17

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

Medical Facilities Corporation operates a network of specialty surgical hospitals and an ambulatory surgery center in the United States, focusing on high-margin outpatient and elective procedures. The company’s facilities provide surgical, imaging, diagnostic, and pain management services, complemented by ancillary offerings like urgent care and occupational health. This positions it within the growing demand for specialized, cost-effective healthcare solutions outside traditional hospital settings. Medical Facilities Corporation differentiates itself through a focus on physician partnerships and efficient, patient-centric care delivery, which enhances revenue stability and operational control. The company operates in a competitive but fragmented industry, where its scale and specialization allow it to capture market share in regional markets. Its ambulatory surgery center further diversifies revenue streams by catering to scheduled outpatient procedures, aligning with broader healthcare trends toward outpatient care. The company’s U.S.-based operations provide exposure to a larger healthcare market while benefiting from a capital-light ownership structure.

Revenue Profitability And Efficiency

In its most recent fiscal year, Medical Facilities Corporation reported revenue of CAD 331.5 million, with net income of CAD 73.5 million, reflecting a robust net margin of approximately 22.2%. The company generated CAD 83.3 million in operating cash flow, underscoring strong cash conversion from operations. Capital expenditures were modest at CAD 7.1 million, indicating efficient reinvestment relative to cash flow generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 3.02 highlights its earnings power, supported by a capital-efficient model with low leverage. Operating cash flow covers capital expenditures by a wide margin, allowing for consistent profitability without excessive reinvestment needs. The beta of 0.658 suggests lower volatility compared to the broader market, aligning with its stable cash flow profile.

Balance Sheet And Financial Health

Medical Facilities Corporation maintains a solid balance sheet, with CAD 108.5 million in cash and equivalents against total debt of CAD 73.9 million, indicating a healthy liquidity position. The low debt-to-equity ratio reflects prudent financial management, reducing reliance on external financing. This strength provides flexibility for strategic initiatives or dividend sustainability.

Growth Trends And Dividend Policy

The company has demonstrated steady performance, supported by its focus on high-demand outpatient services. Its dividend of CAD 0.36 per share offers a yield that aligns with its earnings and cash flow stability. Growth prospects are tied to organic expansion and potential acquisitions in the fragmented U.S. specialty healthcare market.

Valuation And Market Expectations

With a market capitalization of approximately CAD 299 million, the company trades at a P/E multiple reflective of its niche positioning and stable cash flows. Investor expectations appear balanced, considering its lower beta and consistent profitability in a defensive sector.

Strategic Advantages And Outlook

Medical Facilities Corporation benefits from its specialized focus, physician partnerships, and efficient operations, which mitigate risks associated with broader healthcare cost pressures. The outlook remains positive, supported by demographic trends favoring outpatient care and the company’s ability to capitalize on regional demand for high-quality surgical services.

Sources

Company filings, market 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