investorscraft@gmail.com

Intrinsic ValueEQB Inc. (EQB.TO)

Previous Close$91.23
Intrinsic Value
Upside potential
Previous Close
$91.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

EQB Inc. operates as a specialized financial services provider in Canada, primarily through its subsidiary Equitable Bank. The company focuses on niche segments of the mortgage and commercial lending markets, offering tailored solutions such as residential mortgages, equipment loans, and commercial credit lines. Its digital banking platform enhances accessibility, providing services like international money transfers and US dollar accounts. EQB differentiates itself through agility in underwriting and a strong focus on underserved markets, positioning it as a challenger to traditional banks. The company’s diversified loan portfolio, spanning residential, commercial, and asset-based lending, mitigates sector-specific risks while capitalizing on Canada’s robust real estate market. Its emphasis on digital innovation and customer-centric products strengthens its competitive edge in a highly regulated industry. EQB’s market position is further reinforced by its ability to offer specialized financing solutions, such as construction loans and multi-residential property financing, which larger institutions often overlook. This strategic focus allows EQB to maintain steady growth while navigating macroeconomic headwinds.

Revenue Profitability And Efficiency

EQB reported revenue of CAD 3.05 billion for FY 2023, with net income reaching CAD 445.9 million, reflecting a diluted EPS of CAD 11.73. The company’s operating cash flow stood at CAD 596.5 million, while capital expenditures were modest at CAD -34.97 million. These figures underscore efficient capital deployment and a strong revenue-to-profit conversion ratio, typical of a focused lending institution.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to generate consistent net income despite a high-beta profile (1.451), indicating sensitivity to market fluctuations. EQB’s capital efficiency is supported by its specialized lending model, which optimizes risk-adjusted returns. The absence of excessive capital expenditures further highlights its asset-light operational approach.

Balance Sheet And Financial Health

EQB’s balance sheet shows total debt of CAD 17.37 billion, offset by negative cash and equivalents of CAD -1.32 billion, reflecting its reliance on deposit funding and wholesale financing. While leverage is inherent to its banking model, the company’s disciplined underwriting and diversified loan portfolio help mitigate liquidity risks. Its financial health remains stable, supported by consistent profitability.

Growth Trends And Dividend Policy

EQB has demonstrated growth through its expanding loan portfolio and digital banking adoption. The company paid a dividend of CAD 1.92 per share in FY 2023, signaling a commitment to shareholder returns. Future growth may hinge on its ability to scale digital offerings and penetrate underserved commercial lending segments.

Valuation And Market Expectations

With a market cap of CAD 3.65 billion, EQB trades at a premium reflective of its niche positioning and growth potential. Investors likely price in continued execution in digital transformation and market share gains in alternative lending. However, its high beta suggests volatility expectations tied to interest rate movements.

Strategic Advantages And Outlook

EQB’s strategic advantages lie in its agile lending model, digital-first approach, and focus on underserved markets. The outlook remains positive, assuming stable credit conditions and successful execution of its growth initiatives. Macroeconomic risks, including rate hikes, could pressure margins, but the company’s diversified portfolio provides resilience.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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