investorscraft@gmail.com

Intrinsic ValueECN Capital Corp. (ECN.TO)

Previous Close$3.03
Intrinsic Value
Upside potential
Previous Close
$3.03

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 around 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, 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 lending verticals with stable demand.

Revenue Profitability And Efficiency

In FY 2024, ECN Capital reported revenue of CAD 220.8 million, with net income of CAD 7.6 million, reflecting a net margin of approximately 3.5%. The company’s diluted EPS stood at CAD 0.027, indicating modest profitability. Operating cash flow was robust at CAD 180.9 million, supported by efficient loan portfolio management, while capital expenditures were minimal at CAD -1.1 million, underscoring a capital-light advisory and origination model.

Earnings Power And Capital Efficiency

ECN Capital’s earnings power is driven by its ability to generate stable cash flows from managed loan portfolios. The company’s capital efficiency is evident in its low capex requirements and strong operating cash flow conversion. However, its diluted EPS of CAD 0.027 suggests limited earnings scalability, likely due to interest expense and operational costs associated with its debt-heavy structure.

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 position. The debt load may constrain financial flexibility, though the company’s operating cash flow generation provides some cushion. Investors should monitor debt servicing capabilities, particularly in rising interest rate environments.

Growth Trends And Dividend Policy

Growth appears muted, with revenue and net income reflecting steady but not explosive expansion. The company pays a modest dividend of CAD 0.04 per share, suggesting a focus on retaining capital for portfolio growth rather than aggressive shareholder returns. Future growth may hinge on expanding loan origination volumes or entering adjacent credit markets.

Valuation And Market Expectations

With a market cap of CAD 773.1 million and a beta of 1.40, ECN Capital is viewed as a higher-risk financial services play. The valuation reflects expectations for stable, albeit slow, growth in its niche lending segments. Investors likely price in regulatory and credit cycle risks inherent to consumer finance.

Strategic Advantages And Outlook

ECN Capital’s strategic advantage lies in its specialization in prime consumer credit, reducing exposure to subprime volatility. Its partnerships with financial institutions provide a steady deal flow, but the outlook remains cautious due to leverage and macroeconomic sensitivity. Success will depend on maintaining credit quality and diversifying revenue streams beyond current niches.

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