investorscraft@gmail.com

Intrinsic ValueDream Unlimited Corp. (DRM.TO)

Previous Close$19.61
Intrinsic Value
Upside potential
Previous Close
$19.61

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

Dream Unlimited Corp. operates as a diversified real estate investment firm with a focus on commercial and residential development, primarily in Western Canada. The company’s core revenue model is driven by property development, asset management, and advisory services, leveraging its expertise in sourcing, acquiring, and managing real estate assets. Additionally, Dream Unlimited has expanded into renewable energy infrastructure, targeting wind, hydro, and solar projects in North America, diversifying its income streams beyond traditional real estate. The firm’s market position is strengthened by its integrated approach, combining development, investment, and sustainability initiatives. Its portfolio spans urban and suburban markets, catering to both institutional and private investors. While Western Canada remains its primary focus, the company’s global investments provide geographic diversification. Dream Unlimited’s emphasis on renewable energy aligns with growing demand for sustainable infrastructure, positioning it as a forward-thinking player in the real estate sector.

Revenue Profitability And Efficiency

Dream Unlimited reported revenue of CAD 624.5 million for the fiscal year, with net income reaching CAD 187.9 million, reflecting a robust profitability margin. Diluted EPS stood at CAD 4.47, indicating strong earnings power. However, operating cash flow was negative at CAD -39.9 million, partly offset by capital expenditures of CAD -20.2 million, suggesting reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its net income of CAD 187.9 million, supported by efficient capital deployment across its real estate and renewable energy segments. Its diversified revenue streams and strategic investments enhance capital efficiency, though the negative operating cash flow warrants monitoring for sustainable cash generation.

Balance Sheet And Financial Health

Dream Unlimited’s balance sheet shows CAD 83.9 million in cash and equivalents against total debt of CAD 1.88 billion, indicating a leveraged position. The debt level reflects its active development and investment strategy, requiring careful liquidity management. The firm’s ability to service debt will depend on continued asset monetization and project execution.

Growth Trends And Dividend Policy

The company has demonstrated growth through its diversified real estate and renewable energy projects. Its dividend payout of CAD 1.6125 per share suggests a commitment to shareholder returns, though sustainability depends on future cash flow stability. Expansion into renewable energy could drive long-term growth, aligning with broader industry trends.

Valuation And Market Expectations

With a market cap of CAD 726 million and a beta of 1.68, Dream Unlimited is viewed as a higher-risk, higher-reward investment. The market likely prices in its growth potential in renewable energy and real estate development, though volatility reflects sector-specific risks and macroeconomic sensitivities.

Strategic Advantages And Outlook

Dream Unlimited’s strategic advantages lie in its integrated real estate and renewable energy portfolio, positioning it for long-term sustainability. The outlook hinges on successful project execution, debt management, and capitalizing on renewable energy demand. Its diversified approach mitigates sector-specific risks, but macroeconomic conditions and interest rate trends remain key watchpoints.

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