investorscraft@gmail.com

Intrinsic ValueGlacier Media Inc. (GVC.TO)

Previous Close$0.32
Intrinsic Value
Upside potential
Previous Close
$0.32

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

Glacier Media Inc. operates as a diversified information and marketing solutions provider, serving niche markets in Canada and the United States. The company’s core segments—Environmental and Property Information, Commodity Information, and Community Media—cater to specialized industries such as real estate, agriculture, mining, and environmental compliance. Its revenue model is built on digital subscriptions, data services, advertising, and licensing, leveraging proprietary platforms like REW.ca for real estate insights and digital audit tools for environmental risk management. Glacier Media occupies a unique position by combining data-driven solutions with traditional media, offering integrated marketing services that include SEO, programmatic advertising, and content marketing. While the publishing industry faces structural declines, the company’s focus on high-value, sector-specific information mitigates broader market pressures. Its competitive edge lies in deep domain expertise and a hybrid approach that blends digital innovation with trusted community media assets.

Revenue Profitability And Efficiency

Glacier Media reported revenue of CAD 141.9 million for the period, reflecting its diversified streams but also underscoring challenges in profitability, with a net loss of CAD 24.4 million. Operating cash flow of CAD 4.6 million suggests some operational resilience, though capital expenditures were modest at CAD 1.3 million. The negative EPS of CAD -0.19 highlights ongoing earnings pressure, likely tied to sector-wide headwinds and restructuring costs.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained, as evidenced by its net loss and diluted EPS. However, positive operating cash flow indicates an ability to generate liquidity from core operations. Capital efficiency is muted, with limited reinvestment (CAD 1.3 million in capex), suggesting a focus on cost management rather than aggressive growth initiatives.

Balance Sheet And Financial Health

Glacier Media’s balance sheet shows CAD 6.4 million in cash against CAD 11.9 million in total debt, indicating moderate leverage. The modest cash position and lack of dividends reflect a conservative financial stance, prioritizing liquidity over shareholder returns. The company’s ability to service debt hinges on stabilizing cash flows and further cost optimization.

Growth Trends And Dividend Policy

Growth trends are subdued, with no dividend payments and a focus on niche markets limiting top-line expansion. The absence of a dividend policy aligns with the company’s current loss-making position and reinvestment needs. Future growth may depend on scaling high-margin digital services and reducing reliance on traditional media segments.

Valuation And Market Expectations

With a market cap of CAD 17 million, the stock trades at a steep discount to revenue, reflecting skepticism about turnaround prospects. The low beta (0.6) suggests relative insulation from market volatility but also limited investor enthusiasm for the sector. Valuation hinges on execution in digital transformation and debt management.

Strategic Advantages And Outlook

Glacier Media’s strategic advantages include its specialized data assets and hybrid digital-traditional model. However, the outlook remains cautious due to sector challenges and profitability concerns. Success will depend on leveraging its niche expertise to drive higher-margin digital adoption while managing legacy costs.

Sources

Company filings, TSX 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