investorscraft@gmail.com

Intrinsic ValueGreat Canadian Gaming Corporation (GC.TO)

Previous Close$44.98
Intrinsic Value
Upside potential
Previous Close
$44.98

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Great Canadian Gaming Corporation (GC.TO) is a leading gaming and entertainment company in Canada, operating 25 facilities across Ontario, British Columbia, New Brunswick, and Nova Scotia. The company's diversified portfolio includes approximately 16,000 slot machines, 575 table games, 71 dining amenities, and 500 hotel rooms, positioning it as a key player in the regional gaming and hospitality sector. Its vertically integrated model combines gaming operations with ancillary services such as dining and lodging, enhancing customer retention and revenue per visitor. The company's strategic focus on regulated markets in Canada provides stability, though it remains exposed to cyclical consumer demand and regulatory risks. GC.TO competes with other regional casino operators but benefits from its scale, established brand, and geographically diversified footprint. The COVID-19 pandemic significantly disrupted operations in 2020, highlighting the sensitivity of its business model to external shocks.

Revenue Profitability And Efficiency

In FY 2020, GC.TO reported revenue of CAD 442.3 million, reflecting pandemic-related operational disruptions. The company posted a net loss of CAD 82.3 million, with diluted EPS of -CAD 1.49, underscoring the severe impact of temporary closures and reduced capacity. Operating cash flow of CAD 90.4 million suggests some resilience, but capital expenditures of CAD -308.7 million indicate significant investment outlays, likely tied to facility maintenance and regulatory compliance.

Earnings Power And Capital Efficiency

The company's earnings power was severely constrained in 2020 due to pandemic restrictions, with negative net income and EPS. High capital expenditures relative to operating cash flow suggest aggressive reinvestment, though the timing of these outlays amid revenue declines raises questions about near-term capital efficiency. The lack of dividend payments aligns with preserving liquidity during the crisis.

Balance Sheet And Financial Health

GC.TO ended FY 2020 with CAD 434.8 million in cash and equivalents, providing liquidity amid operational challenges. However, total debt stood at CAD 2.29 billion, indicating a leveraged balance sheet. The elevated debt load, combined with pandemic-driven revenue declines, could pressure financial flexibility if recovery is delayed.

Growth Trends And Dividend Policy

Pre-pandemic, GC.TO likely benefited from steady regional demand for gaming and hospitality services. However, 2020 saw no dividend distributions, reflecting a conservative approach to capital allocation during the crisis. Long-term growth depends on post-pandemic demand recovery, regulatory approvals, and potential expansion opportunities in Canada's gaming market.

Valuation And Market Expectations

Market expectations for GC.TO in 2020 were likely subdued due to operational disruptions and high leverage. The absence of a market cap figure in the data suggests uncertainty, while a beta of 2.13 indicates high volatility relative to the broader market, reflecting sector-specific risks.

Strategic Advantages And Outlook

GC.TO's strategic advantages include its regional scale, diversified asset base, and entrenched market position in regulated Canadian gaming. The outlook hinges on post-pandemic recovery, regulatory support, and the company's ability to manage debt. Long-term success will depend on adapting to evolving consumer preferences and potential shifts in gaming regulations.

Sources

Company description and financial data provided by user; no additional sources cited.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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