investorscraft@gmail.com

Intrinsic ValueDividend Select 15 Corp. (DS.TO)

Previous Close$7.38
Intrinsic Value
Upside potential
Previous Close
$7.38

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 Select 15 Corp. is a closed-end equity mutual fund managed by Quadravest Capital Management Inc., specializing in Canadian public equities with a focus on the financial services sector. The fund targets high-dividend-yielding stocks, offering investors exposure to stable, income-generating assets within a concentrated portfolio of 15 select companies. Its strategy emphasizes capital preservation and consistent dividend income, appealing to risk-averse investors seeking reliable cash flow. Operating in the competitive asset management industry, the fund distinguishes itself through sector-specific expertise and a disciplined investment approach. By concentrating on financial services—a core pillar of Canada's economy—it leverages the stability and regulatory advantages of the sector. The fund’s market position is reinforced by its long-term track record since its 2010 inception, catering to retail and institutional investors prioritizing yield over aggressive growth.

Revenue Profitability And Efficiency

For FY 2024, the fund reported revenue of CAD 11.6 million, with net income reaching CAD 11.1 million, reflecting a high margin indicative of its low-overhead structure. The absence of capital expenditures and debt underscores operational efficiency, while diluted EPS of CAD 1.4 highlights earnings consistency. Operating cash flow of CAD 10.0 million further demonstrates robust liquidity management.

Earnings Power And Capital Efficiency

The fund’s earnings power is driven by its dividend-focused portfolio, yielding CAD 0.65 per share. With no debt and CAD 5.6 million in cash, it maintains strong capital efficiency, reinvesting dividends to compound returns. The beta of 0.58 suggests lower volatility relative to the broader market, aligning with its income-oriented mandate.

Balance Sheet And Financial Health

Dividend Select 15 Corp. exhibits a pristine balance sheet, with zero debt and CAD 5.6 million in cash equivalents. This conservative financial structure minimizes risk and supports uninterrupted dividend distributions. The fund’s net income coverage of dividends and ample liquidity position it well for sustained payouts.

Growth Trends And Dividend Policy

Growth is primarily tied to dividend reinvestment and sector performance, given the fund’s static portfolio size. The dividend yield remains a key attraction, with a per-share payout of CAD 0.65. While capital appreciation is secondary, the fund’s focus on high-quality financial stocks provides a defensive growth profile in varying market conditions.

Valuation And Market Expectations

With a market cap of CAD 50.5 million, the fund trades at a P/E ratio of approximately 4.5x, reflecting its income-centric valuation. Investors likely price in stable dividends rather than aggressive growth, given the fund’s low-beta, defensive positioning.

Strategic Advantages And Outlook

The fund’s narrow focus on Canadian financial services offers insulation from broader market swings, while its high dividend yield appeals to income seekers. Challenges include reliance on sector performance and interest rate sensitivity. However, its disciplined strategy and strong balance sheet position it to navigate cyclical headwinds while delivering consistent income.

Sources

Company disclosures, TSX filings, Quadravest Capital Management Inc. materials

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