investorscraft@gmail.com

Intrinsic ValueFirst National Financial Corporation (FN.TO)

Previous Close$47.98
Intrinsic Value
Upside potential
Previous Close
$47.98

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

First National Financial Corporation is a leading Canadian mortgage lender specializing in both residential and commercial mortgages. The company operates through two core segments: Residential, which focuses on single-family and multi-unit residential mortgages, and Commercial, catering to larger-scale property financing. Its revenue model is driven by origination fees, servicing income, and interest spreads, leveraging a broker-centric distribution network and digital platforms to enhance accessibility. Positioned as a key player in Canada's mortgage industry, First National distinguishes itself through underwriting expertise, competitive pricing, and a diversified funding strategy that includes securitization. The company benefits from Canada's stable real estate market but faces cyclical risks tied to interest rates and housing demand. Its market position is reinforced by long-standing broker relationships and a reputation for reliability in a highly regulated sector.

Revenue Profitability And Efficiency

In FY 2024, First National reported revenue of CAD 587.6 million, with net income of CAD 203.4 million, reflecting a robust net margin of approximately 34.6%. The diluted EPS of CAD 3.33 underscores efficient earnings generation, though negative operating cash flow of CAD 763.7 million signals significant mortgage funding outflows, typical for a lender with high origination volumes. Capital expenditures were minimal at CAD 4.4 million, indicating asset-light operations.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its ability to maintain underwriting discipline while scaling mortgage originations. With a beta of 0.67, First National exhibits lower volatility than the broader market, suggesting stable cash flows. However, its capital efficiency is tempered by high total debt of CAD 45.4 billion, reflecting leverage inherent to mortgage financing. The absence of reported cash reserves highlights reliance on continuous funding access.

Balance Sheet And Financial Health

First National’s balance sheet is dominated by mortgage assets, with total debt of CAD 45.4 billion dwarfing its market cap of CAD 2.27 billion. This structure is typical for mortgage lenders but necessitates prudent liquidity management. The lack of disclosed cash equivalents raises questions about short-term flexibility, though the company’s established funding channels likely mitigate refinancing risks.

Growth Trends And Dividend Policy

The company has demonstrated consistent profitability, supported by Canada’s resilient housing market. A dividend of CAD 2.50 per share indicates a yield of approximately 4.4% (assuming current share price trends), appealing to income-focused investors. Growth prospects hinge on mortgage volume expansion and interest rate stability, though macroeconomic headwinds could pressure origination activity.

Valuation And Market Expectations

Trading at a market cap of CAD 2.27 billion, First National’s valuation reflects its niche leadership and steady earnings. Investors likely price in moderate growth expectations, balancing sector tailwinds with cyclical risks. The low beta suggests market perception of defensive qualities, though leverage remains a key monitorable.

Strategic Advantages And Outlook

First National’s strengths include its broker network, diversified product mix, and securitization capabilities. Challenges include interest rate sensitivity and regulatory scrutiny. The outlook is cautiously optimistic, with growth tied to housing demand and the company’s ability to navigate funding cost fluctuations while maintaining underwriting standards.

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