investorscraft@gmail.com

Intrinsic ValueE-L Financial Corporation Limited (ELF.TO)

Previous Close$17.35
Intrinsic Value
Upside potential
Previous Close
$17.35

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

E-L Financial Corporation Limited operates as a diversified financial holding company with a dual focus on investment management and life insurance. Its core segments, E-L Corporate and Empire Life, drive revenue through strategic investments in equities, fixed income securities, and pooled funds, alongside a robust insurance underwriting business. The company serves individuals, professionals, and businesses with life and health insurance policies, wealth management products, and annuity solutions, distributed through a network of independent advisors and brokers. Positioned in Canada's competitive financial services sector, E-L Financial leverages its long-standing industry presence and diversified portfolio to maintain stability. Its Empire Life segment is a key player in the domestic insurance market, offering segregated funds and group plans, while its investment arm capitalizes on market opportunities. The company’s hybrid model—balancing insurance underwriting with investment income—provides resilience against sector-specific volatility. With a focus on independent distribution channels, E-L Financial maintains agility in adapting to regulatory and market shifts, reinforcing its niche in Canada’s life insurance and wealth management landscape.

Revenue Profitability And Efficiency

E-L Financial reported revenue of CAD 410.7 million for the period, with net income reaching CAD 1.57 billion, reflecting strong investment gains and underwriting profitability. The diluted EPS of CAD 424.72 underscores efficient capital allocation, while operating cash flow of CAD 459.5 million highlights robust liquidity generation. Capital expenditures were minimal at CAD -7.4 million, indicating a capital-light operational model.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its investment portfolio and insurance operations, with net income significantly outpacing revenue due to unrealized gains. High EPS and stable cash flow generation demonstrate effective capital deployment. The low beta of 0.698 suggests lower volatility relative to the market, aligning with its conservative investment approach.

Balance Sheet And Financial Health

E-L Financial maintains a solid balance sheet with CAD 373.4 million in cash and equivalents, against total debt of CAD 598.9 million, reflecting moderate leverage. The company’s liquidity position is supported by strong operating cash flow, while its investment holdings provide additional financial flexibility. The debt level appears manageable given its earnings capacity.

Growth Trends And Dividend Policy

The company’s growth is tied to market performance and insurance demand, with dividends of CAD 15 per share signaling a commitment to shareholder returns. Its hybrid model allows for organic growth through both investment appreciation and insurance premium income. However, reliance on market conditions introduces variability in long-term trends.

Valuation And Market Expectations

With a market cap of CAD 5.43 billion, E-L Financial trades at a premium to book value, reflecting investor confidence in its diversified model. The low beta suggests it is perceived as a defensive play within financial services, though valuation multiples may hinge on future investment performance and insurance margins.

Strategic Advantages And Outlook

E-L Financial’s dual revenue streams and conservative investment strategy provide stability in fluctuating markets. Its Empire Life segment benefits from Canada’s aging population, while the corporate investment arm offers upside potential. Regulatory expertise and independent distribution networks further strengthen its competitive position. Near-term performance will likely depend on macroeconomic conditions and insurance sector dynamics.

Sources

Company filings, Toronto Stock Exchange 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