investorscraft@gmail.com

Intrinsic ValueGenesis Land Development Corp. (GDC.TO)

Previous Close$3.20
Intrinsic Value
Upside potential
Previous Close
$3.20

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

Genesis Land Development Corp. is an integrated land developer and residential home builder operating primarily in the Calgary Metropolitan Area, Canada. The company operates through two core segments: Land Development and Home Building. The Land Development segment focuses on acquiring, rezoning, subdividing, and servicing residential, commercial, and industrial lands, which are then sold to third-party developers. The Home Building segment designs, constructs, and sells single-family, semi-detached homes, and townhomes, catering to the growing demand for suburban housing in Alberta. Genesis Land Development has established a strong regional presence, leveraging its deep understanding of local zoning regulations and land acquisition strategies. The company benefits from Calgary's expanding population and economic growth, positioning it as a key player in the region's real estate development sector. Its vertically integrated model allows for cost efficiencies and margin optimization across the development lifecycle. While the company faces competition from national and regional builders, its focus on strategic land banking and community-oriented developments provides a competitive edge in the Calgary market.

Revenue Profitability And Efficiency

In FY 2023, Genesis Land Development reported revenue of CAD 361.1 million, with net income of CAD 39.6 million, reflecting a net margin of approximately 11%. The company generated CAD 25.7 million in operating cash flow, demonstrating solid cash conversion from its operations. Capital expenditures were modest at CAD 1.5 million, indicating efficient capital allocation toward land development and homebuilding activities.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at CAD 0.70, supported by disciplined cost management and operational execution. With a beta of 0.84, Genesis exhibits lower volatility compared to the broader market, suggesting stable earnings power. The integration of land development and homebuilding allows for higher returns on invested capital, though specific ROIC figures are not disclosed.

Balance Sheet And Financial Health

Genesis maintains a balanced financial position, with CAD 21.4 million in cash and equivalents against total debt of CAD 134.4 million. The debt level appears manageable given the company's cash flow generation and asset base. The balance sheet supports ongoing development projects while providing flexibility for strategic land acquisitions.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, benefiting from Calgary's robust real estate market. It pays a dividend of CAD 0.205 per share, offering a yield that aligns with its capital retention strategy for future development. Growth is primarily driven by organic land sales and homebuilding activities, with limited reliance on external financing.

Valuation And Market Expectations

With a market capitalization of CAD 172.5 million, Genesis trades at a P/E multiple reflective of its regional focus and mid-sized scale. The stock's lower beta suggests investor confidence in its steady performance, though valuation remains sensitive to Calgary's housing market dynamics and interest rate trends.

Strategic Advantages And Outlook

Genesis Land Development's strategic advantages include its integrated business model, localized expertise, and land bank in high-demand areas. The outlook remains positive, supported by Calgary's population growth and housing demand. However, macroeconomic factors such as interest rates and construction costs could impact margins. The company is well-positioned to capitalize on long-term urban expansion in Alberta.

Sources

Company filings, TSX data, Bloomberg

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