investorscraft@gmail.com

Intrinsic ValueCanoe EIT Income Fund (EIT-UN.TO)

Previous Close$16.38
Intrinsic Value
Upside potential
Previous Close
$16.38

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

Canoe EIT Income Fund is a closed-ended balanced fund managed by Canoe Financial LP, with co-management by Haber Trilix Advisors, LP. The fund operates in the asset management sector, focusing on income generation through diversified investments in public equity and fixed income markets across Canada and the United States. Its strategy includes a mix of growth and value stocks, primarily targeting mid-cap and large-cap companies, alongside debt securities from various issuers, including royalty and income trusts. The fund’s diversified approach aims to provide stable returns while mitigating sector-specific risks, positioning it as a reliable income vehicle in the financial services landscape. With a history dating back to 1997, the fund has established itself as a seasoned player in the Canadian investment trust market, appealing to income-focused investors seeking exposure to a balanced portfolio of equities and fixed income instruments.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Canoe EIT Income Fund reported revenue of CAD 360.02 million and net income of CAD 637.59 million, reflecting strong profitability. The diluted EPS stood at CAD 3.57, indicating efficient earnings distribution. Operating cash flow was CAD 20.14 million, while capital expenditures were negligible, suggesting a focus on income generation rather than capital-intensive growth.

Earnings Power And Capital Efficiency

The fund’s earnings power is evident in its robust net income of CAD 637.59 million, supported by a diversified portfolio. The absence of capital expenditures highlights its capital efficiency, as it primarily relies on existing investments to generate returns. The fund’s ability to maintain high profitability without significant reinvestment underscores its focus on income distribution.

Balance Sheet And Financial Health

Canoe EIT Income Fund maintains a solid balance sheet with CAD 109.97 million in cash and equivalents and total debt of CAD 269.83 million. The fund’s financial health appears stable, with sufficient liquidity to meet obligations. The debt level is manageable relative to its market capitalization of CAD 2.79 billion, indicating a balanced leverage position.

Growth Trends And Dividend Policy

The fund’s growth is driven by its diversified investment strategy, with a focus on income generation. It offers a dividend yield of CAD 1.26 per share, appealing to income-seeking investors. The consistent dividend policy reflects the fund’s commitment to providing stable returns, supported by its profitable operations and efficient capital management.

Valuation And Market Expectations

With a market capitalization of CAD 2.79 billion and a beta of 0.845, the fund is perceived as a relatively stable investment. The market likely values its consistent income generation and diversified portfolio, which mitigate volatility. The fund’s valuation reflects its role as a defensive asset in investor portfolios.

Strategic Advantages And Outlook

Canoe EIT Income Fund’s strategic advantages include its diversified portfolio, experienced management, and focus on income generation. The outlook remains positive, given its stable financial position and consistent profitability. The fund is well-positioned to continue delivering reliable returns, supported by its balanced investment approach and strong market presence.

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