investorscraft@gmail.com

Intrinsic ValueFirm Capital Mortgage Investment Corporation (FC.TO)

Previous Close$12.04
Intrinsic Value
Upside potential
Previous Close
$12.04

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

Firm Capital Mortgage Investment Corporation operates as a niche mortgage lender in Canada, specializing in short-term bridge financing and conventional real estate loans for both residential and commercial properties. The company generates revenue primarily through interest income from its diversified mortgage portfolio, which includes construction lending, investment property financing, and mezzanine loans. Its subsidiary, Firm Capital Corporation, acts as the mortgage banker, handling origination, funding, and servicing. The firm’s market position is strengthened by its focus on underserved segments, such as non-conventional housing loans and special situation financing, where traditional lenders may hesitate. This specialization allows it to command higher yields while managing risk through stringent underwriting. Operating in Canada’s competitive financial services sector, the company differentiates itself with tailored lending solutions and advisory services, appealing to developers, investors, and borrowers seeking flexible capital. Its long-standing presence since 1988 lends credibility, though its smaller scale limits direct competition with major banks.

Revenue Profitability And Efficiency

In FY 2024, the company reported revenue of CAD 68.6 million, with net income of CAD 35.2 million, reflecting a robust margin of approximately 51%. The absence of capital expenditures and strong operating cash flow of CAD 49.9 million underscores efficient capital deployment. Diluted EPS of CAD 0.99 indicates steady earnings generation per share, supported by disciplined cost management and interest income focus.

Earnings Power And Capital Efficiency

The firm’s earnings power is driven by its high-yield mortgage portfolio, with net income representing a significant portion of revenue. Capital efficiency is evident in its ability to generate substantial cash flow without reinvestment needs, though the lack of cash reserves (CAD 0 reported) suggests aggressive liquidity management. Debt levels of CAD 199.9 million are offset by stable cash flows from operations.

Balance Sheet And Financial Health

Total debt of CAD 199.9 million is notable against a market cap of CAD 444.9 million, indicating moderate leverage. The absence of cash equivalents raises questions about liquidity buffers, but consistent operating cash flow mitigates near-term risks. The balance sheet reflects a mortgage-focused asset base, with liabilities primarily tied to financing activities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CAD 0.94 per share annually, which aligns closely with diluted EPS. Growth is likely tied to portfolio expansion and interest rate trends, given its reliance on lending income. Market cap stability (beta of 0.824) suggests resilience, but reliance on real estate cycles poses cyclical risks.

Valuation And Market Expectations

Trading at a market cap of CAD 444.9 million, the stock’s valuation reflects its steady income-generating model. The beta below 1 indicates lower volatility than the broader market, appealing to income-focused investors. However, the lack of cash reserves and exposure to real estate downturns may temper growth expectations.

Strategic Advantages And Outlook

The company’s strategic edge lies in its specialized lending niche and experienced underwriting. While its focus on higher-risk segments offers yield advantages, macroeconomic headwinds like rising interest rates could pressure borrower demand. Long-term success hinges on maintaining credit quality and diversifying funding sources to sustain dividends and book value growth.

Sources

Company description, financial data from disclosed filings (assumed), market data from TSX.

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