investorscraft@gmail.com

Intrinsic ValueIBI Group Inc. (IBG.TO)

Previous Close$19.48
Intrinsic Value
Upside potential
Previous Close
$19.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

IBI Group Inc. operates as a diversified professional services firm specializing in urban design, architecture, engineering, and technology-driven solutions. The company serves a broad client base, including government agencies, real estate developers, and infrastructure operators, leveraging its expertise in transportation, water systems, and smart city applications. Its integrated approach combines planning, design, and software development to address complex urban challenges, positioning it as a key player in the engineering and construction sector. IBI Group differentiates itself through its multidisciplinary capabilities and focus on sustainable, data-driven solutions, catering to both public and private sector demands. With operations across Canada, the U.S., and the U.K., the firm maintains a competitive edge in high-growth markets such as smart infrastructure and transit management. Its long-standing relationships with institutional clients and adaptability to evolving urban needs reinforce its market position.

Revenue Profitability And Efficiency

In FY 2021, IBI Group reported revenue of CAD 556.5 million, with net income of CAD 25.2 million, reflecting a disciplined cost structure. The diluted EPS of CAD 0.66 underscores steady profitability, while operating cash flow of CAD 65.6 million indicates efficient working capital management. Capital expenditures were modest at CAD 5.5 million, suggesting a focus on organic growth over heavy asset investments.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service offerings and recurring public-sector contracts. Operating cash flow conversion appears robust, with minimal reliance on debt-funded expansions. The balance between service delivery and technology integration enhances margins, though sector-specific cyclicality may influence long-term capital efficiency.

Balance Sheet And Financial Health

IBI Group’s financial health is stable, with CAD 21.5 million in cash and equivalents against total debt of CAD 113.1 million. The manageable debt level and positive cash flow generation provide flexibility, though liquidity metrics warrant monitoring given the capital-intensive nature of engineering projects. The absence of significant leverage concerns supports ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

Growth is driven by demand for smart infrastructure and urbanization solutions, though the dividend payout appears unusually high (CAD 11.08 per share), potentially reflecting a one-time distribution rather than a sustainable policy. Future trends may hinge on public infrastructure spending and the adoption of technology-enabled services in key markets.

Valuation And Market Expectations

Market expectations likely account for IBI Group’s niche expertise and public-sector reliance, with a beta of 1.16 indicating moderate volatility. The lack of disclosed market cap limits valuation insights, but the firm’s specialized positioning may justify premium multiples if growth in smart city projects accelerates.

Strategic Advantages And Outlook

IBI Group’s strategic advantages lie in its integrated service model and technological capabilities, aligning with global urban development trends. The outlook remains positive, contingent on sustained government investment in infrastructure and the firm’s ability to scale high-margin software solutions. Risks include project delays and competitive pressures in fragmented markets.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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