investorscraft@gmail.com

Intrinsic ValueEnterprise Group, Inc. (E.TO)

Previous Close$1.36
Intrinsic Value
Upside potential
Previous Close
$1.36

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

Enterprise Group, Inc. operates as a specialized equipment rental and construction services provider, primarily serving the energy and construction sectors in Western Canada. The company’s core revenue model revolves around renting flameless heaters, modular equipment, and infrastructure solutions tailored for oil and gas development, plant shutdowns, and construction projects. Its offerings include fuel systems, generators, light stands, and sewage treatment units, positioning it as a critical support player in resource-intensive industries. The company’s niche focus on Western Canada, particularly the Fort St. John area, allows it to maintain strong regional relationships while benefiting from cyclical demand in energy infrastructure. Despite its relatively small market cap, Enterprise Group has carved out a defensible position by addressing specialized equipment needs that larger competitors often overlook. Its ability to adapt to fluctuating oil and gas activity, coupled with a diversified rental fleet, provides resilience against sector volatility.

Revenue Profitability And Efficiency

Enterprise Group reported revenue of CAD 34.6 million in the latest fiscal period, with net income of CAD 4.5 million, reflecting a net margin of approximately 13.1%. The company’s diluted EPS stood at CAD 0.07, indicating modest but stable earnings power. Operating cash flow was CAD 12.1 million, though capital expenditures of CAD -16.9 million suggest ongoing investments in fleet maintenance or expansion. The balance between profitability and reinvestment highlights a focus on sustaining operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its asset-light rental model, which leverages high utilization rates for specialized equipment. With an operating cash flow of CAD 12.1 million, Enterprise Group demonstrates the ability to convert revenue into cash effectively. However, significant capital expenditures indicate a need to continually refresh its rental fleet, which could pressure free cash flow in the short term. The absence of dividends suggests retained earnings are being reinvested to support growth.

Balance Sheet And Financial Health

Enterprise Group maintains a solid liquidity position, with CAD 30.7 million in cash and equivalents against total debt of CAD 27.2 million, reflecting a manageable leverage profile. The company’s balance sheet appears resilient, with sufficient liquidity to cover near-term obligations. The debt-to-equity ratio, while not explicitly provided, seems balanced given the cash reserves and operational cash flow generation.

Growth Trends And Dividend Policy

Growth is likely tied to regional energy and construction activity, with no dividend payments indicating a reinvestment strategy. The company’s market cap of CAD 128.7 million suggests modest scale, but its niche focus could allow for incremental expansion in adjacent markets or services. Revenue trends will depend on oil and gas sector dynamics, particularly in Western Canada.

Valuation And Market Expectations

Trading with a beta of 0.931, Enterprise Group exhibits lower volatility relative to the broader market, aligning with its stable but cyclical business model. The current valuation reflects investor expectations of steady, albeit unspectacular, growth tied to energy sector demand. The lack of dividends may limit appeal to income-focused investors, but the stock could attract those seeking exposure to Canadian energy infrastructure.

Strategic Advantages And Outlook

Enterprise Group’s strategic advantage lies in its specialized equipment offerings and regional expertise, which create barriers to entry for competitors. The outlook is cautiously optimistic, contingent on sustained energy sector activity in Western Canada. Risks include exposure to oil price fluctuations and regulatory changes, but the company’s asset-light model provides flexibility to adapt to market conditions.

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