investorscraft@gmail.com

Intrinsic ValueHome Capital Group Inc. (HCG.TO)

Previous Close$44.27
Intrinsic Value
Upside potential
Previous Close
$44.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Home Capital Group Inc. operates as a niche financial services provider in Canada, specializing in residential and non-residential mortgage lending, consumer credit, and deposit services through its subsidiary, Home Trust Company. The company serves borrowers who may not qualify for traditional bank financing, positioning itself as an alternative lender in the Canadian mortgage market. Its Oaken Financial brand facilitates deposit collection through brokers, while its Equityline Visa product offers secured credit solutions. Home Capital Group has carved out a distinct market presence by focusing on underserved segments, including self-employed individuals and those with non-standard income verification needs. The company operates primarily in Ontario, Alberta, British Columbia, Nova Scotia, and Quebec, leveraging regional market knowledge to tailor its lending and savings products. Its diversified revenue streams—spanning mortgage securitization, consumer loans, and treasury management—provide resilience against sector-specific downturns. While smaller than Canada's major banks, Home Capital Group maintains competitive agility in adapting to regulatory changes and housing market fluctuations.

Revenue Profitability And Efficiency

In FY 2022, Home Capital Group reported revenue of CAD 491.5 million and net income of CAD 150.2 million, translating to a diluted EPS of CAD 2.93. The company generated CAD 183.2 million in operating cash flow, offset by capital expenditures of CAD 15.3 million. Its ability to maintain profitability amid rising interest rates reflects disciplined underwriting and cost management, though its beta of 1.94 indicates higher volatility relative to the market.

Earnings Power And Capital Efficiency

The company’s earnings are driven by net interest margins from its mortgage and lending portfolios, supplemented by fee income from credit products. With total debt of CAD 4.75 billion against cash reserves of CAD 494.7 million, Home Capital Group employs leverage typical for financial institutions, though its focus on alternative lending necessitates robust risk controls. Its capital efficiency is underscored by its ability to securitize residential mortgages, recycling capital into new loans.

Balance Sheet And Financial Health

Home Capital Group’s balance sheet reflects a mortgage-focused asset base, with CAD 4.95 billion in total debt partially offset by liquid assets. The company’s financial health is supported by its regulatory capital ratios and diversified funding sources, including broker-sourced deposits. However, its exposure to Canadian real estate markets requires vigilant asset-quality monitoring, particularly in a rising-rate environment.

Growth Trends And Dividend Policy

The company paid a dividend of CAD 0.60 per share in FY 2022, reflecting a balanced approach to capital allocation. Growth prospects hinge on expanding its alternative lending market share and scaling Oaken Financial’s deposit base. Mortgage origination trends and consumer credit demand will be key drivers, though macroeconomic headwinds may temper near-term expansion.

Valuation And Market Expectations

At a market cap of CAD 1.69 billion, Home Capital Group trades at a premium to book value, reflecting investor confidence in its niche positioning. Market expectations likely factor in its ability to navigate housing market cycles, though its high beta suggests sensitivity to broader financial sector volatility.

Strategic Advantages And Outlook

Home Capital Group’s strategic advantage lies in its specialized underwriting expertise and broker-driven distribution model. The outlook remains cautiously optimistic, with growth opportunities in underserved lending segments offset by regulatory and macroeconomic risks. Its ability to adapt to evolving mortgage regulations and interest rate environments will be critical to sustaining long-term performance.

Sources

Company filings, TSX market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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