investorscraft@gmail.com

Intrinsic ValueGroupe Dynamite Inc. (GRGD.TO)

Previous Close$70.88
Intrinsic Value
Upside potential
Previous Close
$70.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Groupe Dynamite Inc. is a Canadian retailer specializing in women's fashion, operating both online and through physical stores. The company offers a diverse product portfolio, including coats, jackets, blazers, tops, sweaters, denim, and pants, catering to a broad demographic of female consumers. Founded in 1984 and headquartered in Mont-Royal, Groupe Dynamite has established itself as a recognizable player in the North American retail apparel sector, competing with both fast-fashion brands and traditional retailers. The company’s revenue model is driven by direct-to-consumer sales, leveraging e-commerce and brick-and-mortar stores to maximize reach. Its market positioning is anchored in affordability and trend-driven designs, appealing to value-conscious shoppers seeking stylish yet accessible fashion. While the retail apparel industry faces intense competition and shifting consumer preferences, Groupe Dynamite maintains relevance through a balanced omnichannel strategy and a curated product assortment. The company’s ability to adapt to digital trends while sustaining in-store performance will be critical in maintaining its competitive edge.

Revenue Profitability And Efficiency

In FY 2025, Groupe Dynamite reported revenue of CAD 958.5 million, with net income of CAD 135.8 million, reflecting a healthy profit margin. The company generated CAD 227 million in operating cash flow, demonstrating strong operational efficiency. Capital expenditures were CAD 52.7 million, indicating disciplined reinvestment in the business. These metrics suggest a well-managed cost structure and effective revenue conversion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 1.25 underscores its earnings power, supported by a scalable retail model. With a market capitalization of CAD 1.64 billion, Groupe Dynamite trades at a valuation reflective of its profitability. The negative beta of -1.60 suggests low correlation with broader market movements, though this may also indicate idiosyncratic risk factors specific to the retail sector.

Balance Sheet And Financial Health

Groupe Dynamite’s balance sheet shows CAD 74.2 million in cash and equivalents against total debt of CAD 383.1 million, indicating moderate leverage. The company’s liquidity position appears manageable, with operating cash flow comfortably covering interest obligations. However, the debt load warrants monitoring, particularly in a high-interest-rate environment or during economic downturns affecting discretionary spending.

Growth Trends And Dividend Policy

The company has not issued dividends, opting instead to reinvest earnings into growth initiatives. Given the competitive retail landscape, Groupe Dynamite’s focus on expanding its digital footprint and optimizing store performance aligns with industry trends. Future growth will likely hinge on its ability to capture online market share while maintaining in-store profitability.

Valuation And Market Expectations

With a market cap of CAD 1.64 billion, Groupe Dynamite is valued at approximately 1.7x revenue, a multiple that reflects its profitability and growth potential. Investors appear to price in expectations of sustained operational efficiency and market share retention, though the negative beta suggests caution regarding sector-specific volatility.

Strategic Advantages And Outlook

Groupe Dynamite’s strengths lie in its omnichannel retail strategy and a product mix tailored to contemporary fashion trends. The company’s outlook depends on its ability to navigate e-commerce competition and macroeconomic pressures on consumer spending. Strategic investments in digital infrastructure and inventory management will be key to sustaining long-term competitiveness.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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