investorscraft@gmail.com

Intrinsic ValueECN Capital Corp. (ECN-PC.TO)

Previous Close$26.09
Intrinsic Value
Upside potential
Previous Close
$26.09

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

ECN Capital Corp. operates as a specialized financial services firm focused on prime consumer credit portfolios in North America. The company’s core revenue model is built on originating, managing, and advising on secured and unsecured consumer loans, including manufactured home, marine, and recreational vehicle financing, as well as co-branded credit card portfolios. Its operations are segmented into Secured Consumer Loans (Triad Financial Services and Source One) and Consumer Credit Card and Related Unsecured Consumer Loans (KG). ECN Capital serves a diverse clientele, including banks, credit unions, life insurance companies, and institutional investors, positioning itself as a key intermediary in niche credit markets. The company’s strategic focus on prime credit segments differentiates it from subprime lenders, reducing risk exposure while maintaining competitive margins. Its market position is reinforced by partnerships with financial institutions seeking specialized credit portfolio management, allowing ECN to capitalize on underserved segments within consumer finance.

Revenue Profitability And Efficiency

ECN Capital reported revenue of CAD 220.8 million for the period, with net income of CAD 7.6 million, reflecting a net margin of approximately 3.5%. Diluted EPS stood at CAD 0.0272, indicating modest profitability. Operating cash flow was robust at CAD 180.9 million, supported by efficient portfolio management, while capital expenditures were minimal at CAD -1.1 million, underscoring a capital-light operational model.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its ability to generate stable cash flows from managed credit portfolios. With an operating cash flow significantly exceeding net income, ECN demonstrates strong cash conversion efficiency. Its capital efficiency is further highlighted by low capex requirements, allowing reinvestment into high-yield credit opportunities or shareholder returns.

Balance Sheet And Financial Health

ECN Capital’s balance sheet shows CAD 15.5 million in cash and equivalents against total debt of CAD 590.9 million, indicating a leveraged but manageable structure. The debt load is typical for financial services firms engaged in credit origination, with liquidity supported by strong operating cash flows. The company’s financial health appears stable, though dependent on continued credit performance.

Growth Trends And Dividend Policy

Growth is likely tied to expansion in prime credit segments and strategic partnerships. The company pays a substantial dividend of CAD 1.98424 per share, reflecting a focus on returning capital to shareholders. However, dividend sustainability depends on maintaining stable cash flows and prudent leverage management.

Valuation And Market Expectations

With a market cap of CAD 791.8 million and a beta of 1.398, ECN Capital is viewed as moderately volatile relative to the market. Investors appear to price in its niche positioning and cash flow stability, though its valuation may be constrained by leverage and interest rate sensitivity.

Strategic Advantages And Outlook

ECN Capital’s strategic advantages lie in its specialized credit expertise and prime-focused portfolio, reducing default risks. The outlook hinges on macroeconomic conditions affecting consumer credit demand and interest rates. Its ability to sustain partnerships and manage leverage will be critical for long-term performance.

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