investorscraft@gmail.com

Intrinsic Value of Evertz Technologies Limited (ET.TO)

Previous Close$12.00
Intrinsic Value
Upside potential
Previous Close
$12.00

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

Evertz Technologies Limited is a leading provider of video and audio infrastructure solutions, catering to the production, post-production, broadcast, and telecommunications sectors. The company operates in the highly specialized communication equipment industry, offering a comprehensive portfolio of products including encoders, decoders, routers, and media servers. Its revenue model is driven by hardware sales and software solutions, serving content creators, broadcasters, and television service providers globally. Evertz has established a strong market position through its technological expertise and reliability, particularly in live media production and IP-based workflows. The company’s focus on innovation and integration of software-defined networking (SDN) solutions positions it well in an industry transitioning toward IP and cloud-based infrastructures. With a presence in Canada, the United States, and international markets, Evertz competes with both niche players and larger technology firms, leveraging its deep industry knowledge and customer relationships to maintain a competitive edge.

Revenue Profitability And Efficiency

Evertz reported revenue of CAD 514.6 million for FY 2024, with net income of CAD 70.2 million, reflecting a net margin of approximately 13.6%. The company generated CAD 144.7 million in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures were modest at CAD 9.6 million, indicating a capital-light business model with high returns on invested capital.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.91 underscores its earnings power, supported by a disciplined cost structure and high-margin product offerings. Evertz maintains robust capital efficiency, as evidenced by its ability to generate significant operating cash flow relative to its revenue base, with minimal reliance on debt financing.

Balance Sheet And Financial Health

Evertz boasts a solid balance sheet with CAD 86.3 million in cash and equivalents and total debt of CAD 23.2 million, resulting in a net cash position. This strong liquidity profile provides flexibility for strategic investments, dividends, and share repurchases. The company’s low leverage and healthy cash reserves underscore its financial stability.

Growth Trends And Dividend Policy

Evertz has demonstrated consistent profitability, supported by steady demand for its broadcast and telecommunications solutions. The company pays a dividend of CAD 0.79 per share, reflecting a commitment to returning capital to shareholders. Growth is driven by technological advancements in IP-based and cloud solutions, though the pace may be tempered by the mature nature of its core markets.

Valuation And Market Expectations

With a market capitalization of CAD 891 million and a beta of 0.69, Evertz is perceived as a relatively stable investment within the technology sector. The stock’s valuation reflects expectations of steady, albeit moderate, growth, aligned with the company’s niche market focus and proven execution.

Strategic Advantages And Outlook

Evertz’s strategic advantages lie in its deep industry expertise, innovative product portfolio, and strong customer relationships. The company is well-positioned to benefit from the ongoing shift toward IP and cloud-based media workflows. While competition remains intense, Evertz’s focus on high-quality, reliable solutions should sustain its market position. The outlook is stable, with potential upside from increased adoption of next-generation broadcasting technologies.

Sources

Company filings, Toronto Stock Exchange

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