investorscraft@gmail.com

Intrinsic ValueGDI Integrated Facility Services Inc. (GDI.TO)

Previous Close$36.37
Intrinsic Value
Upside potential
Previous Close
$36.37

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

GDI Integrated Facility Services Inc. is a leading provider of outsourced facility services, operating primarily in Canada and the U.S. through three key segments: Janitorial Canada, Janitorial USA, and Technical Services. The company specializes in janitorial services, including cleaning, sanitization, and maintenance for a diverse clientele spanning office properties, retail centers, healthcare facilities, and industrial sites. Additionally, GDI offers mechanical and electrical maintenance, HVAC services, and security systems, supported by a network of approximately 700 franchises catering to small and medium-sized facilities. Its vertically integrated model includes manufacturing and distributing cleaning supplies, enhancing cost efficiency and service reliability. GDI holds a strong market position in the fragmented facility services industry, leveraging scale and operational expertise to serve institutional and commercial clients. The company’s focus on recurring revenue streams and long-term contracts provides stability, while its technical services division offers higher-margin opportunities in specialized maintenance. Competitive advantages include geographic diversification, a broad service portfolio, and a franchise network that drives localized market penetration.

Revenue Profitability And Efficiency

GDI reported revenue of CAD 2.56 billion for the fiscal year, reflecting its scale in the facility services sector. Net income stood at CAD 32 million, with diluted EPS of CAD 1.35, indicating moderate profitability in a competitive, low-margin industry. Operating cash flow of CAD 136 million underscores efficient working capital management, while capital expenditures of CAD -15 million suggest disciplined reinvestment. The absence of dividends aligns with a focus on reinvesting cash flows into growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by stable demand for facility services, though margins are tempered by labor-intensive operations. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, reflecting effective receivables and inventory management. Debt levels are manageable, with interest coverage supported by recurring revenue streams.

Balance Sheet And Financial Health

GDI maintains a balanced financial position, with CAD 14 million in cash and equivalents against total debt of CAD 385 million. The leverage ratio appears reasonable given the company’s steady cash flow generation. The lack of dividend payouts provides flexibility to reduce debt or fund acquisitions, supporting long-term financial health.

Growth Trends And Dividend Policy

Growth is driven by organic expansion in janitorial services and strategic acquisitions in technical services. The company’s franchise network offers scalable growth opportunities, particularly in the U.S. market. GDI does not currently pay dividends, opting to reinvest earnings into operational scalability and market share gains, reflecting a growth-oriented capital allocation strategy.

Valuation And Market Expectations

With a market cap of CAD 794 million and a beta of 0.95, GDI trades as a stable, low-volatility industrial stock. The valuation reflects expectations of steady, albeit slow, growth in the facility services sector. Investors likely prioritize cash flow stability over high growth, given the company’s defensive end-market exposure.

Strategic Advantages And Outlook

GDI’s strategic advantages include its diversified service offerings, franchise model, and entrenched client relationships. The outlook remains stable, supported by demand for outsourced facility services, though labor cost pressures and competition pose risks. The company’s focus on technical services and U.S. expansion could enhance margins over time.

Sources

Company filings, Toronto Stock Exchange disclosures

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