investorscraft@gmail.com

Intrinsic ValueDexterra Group Inc. (DXT.TO)

Previous Close$12.93
Intrinsic Value
Upside potential
Previous Close
$12.93

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

Dexterra Group Inc. operates as a diversified support services provider in Canada, specializing in infrastructure management through three core segments. The Integrated Facilities Management segment delivers maintenance and operational solutions across public and private sectors, including aviation, healthcare, and government. Modular Solutions focuses on designing and installing modular buildings for residential, commercial, and industrial clients, while the WAFES segment provides workforce accommodations, forestry services, and equipment rentals. The company serves a broad clientele, leveraging its expertise in infrastructure support to maintain a competitive edge in Canada’s industrial and commercial sectors. Dexterra’s integrated approach allows it to capitalize on demand for flexible, scalable solutions in remote and urban environments, positioning it as a key player in specialty business services. Its rebranding in 2020 reflects a strategic shift toward a more diversified service portfolio, enhancing its market adaptability.

Revenue Profitability And Efficiency

Dexterra reported revenue of CAD 1.00 billion for the fiscal period, with net income of CAD 19.87 million, translating to diluted EPS of CAD 0.31. Operating cash flow stood at CAD 66.92 million, while capital expenditures were CAD 26.43 million, indicating disciplined reinvestment. The company’s profitability metrics suggest steady operational execution, though margins may reflect competitive pressures in its service segments.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service offerings, with modular solutions and workforce accommodations contributing to recurring revenue streams. Operating cash flow coverage of capital expenditures demonstrates efficient capital deployment, though leverage metrics warrant monitoring given total debt of CAD 85.13 million. Dexterra’s ability to generate cash from operations underscores its capacity to fund growth initiatives.

Balance Sheet And Financial Health

Dexterra’s balance sheet shows total debt of CAD 85.13 million, with no reported cash and equivalents, suggesting reliance on operational cash flow for liquidity. The absence of significant cash reserves may limit financial flexibility, but the company’s stable cash generation from operations mitigates near-term risks. Debt levels appear manageable relative to its market capitalization of CAD 534.29 million.

Growth Trends And Dividend Policy

The company has demonstrated resilience in revenue growth, supported by demand for modular and facilities management services. A dividend of CAD 0.35 per share reflects a commitment to shareholder returns, though payout sustainability depends on continued earnings stability. Dexterra’s growth trajectory is tied to infrastructure spending trends in Canada, particularly in remote and industrial sectors.

Valuation And Market Expectations

With a market capitalization of CAD 534.29 million and a beta of 1.029, Dexterra trades with moderate volatility relative to the broader market. The current valuation reflects investor expectations for steady growth in its niche markets, though sector-specific risks, such as cyclical demand for modular solutions, may influence future performance.

Strategic Advantages And Outlook

Dexterra’s strategic advantage lies in its integrated service model, which diversifies revenue streams across facilities management, modular construction, and workforce solutions. The company is well-positioned to benefit from Canada’s infrastructure needs, particularly in remote regions. However, macroeconomic factors, including labor and material costs, could impact margins. The outlook remains cautiously optimistic, contingent on execution and market conditions.

Sources

Company filings, Toronto Stock Exchange

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