investorscraft@gmail.com

Intrinsic ValueImperial Equities Inc. (IEI.V)

Previous Close$3.65
Intrinsic Value
Upside potential
Previous Close
$3.65

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

Imperial Equities Inc. operates as a specialized real estate investment and management company focused on commercial, industrial, and agricultural properties within Alberta, Canada. The company's core revenue model centers on acquiring undervalued properties, executing strategic redevelopment initiatives, and generating income through long-term leasing arrangements to diverse commercial tenants. This approach targets value creation through active asset management rather than speculative development, positioning the firm as an opportunistic investor in secondary markets. Imperial Equities maintains a concentrated geographic footprint primarily in the Edmonton metropolitan area, leveraging local market knowledge to identify mispriced assets. The company's portfolio strategy emphasizes stable cash flow generation from established commercial properties while pursuing capital appreciation through targeted renovations and repositioning efforts. This niche focus differentiates it from larger REITs, allowing for hands-on management and flexibility in acquiring smaller, value-add properties that may be overlooked by institutional investors. The firm's agricultural holdings provide additional diversification within its Alberta-centric real estate strategy.

Revenue Profitability And Efficiency

For the fiscal year ending September 2024, Imperial Equities reported revenue of CAD 19.5 million, reflecting its property leasing operations. However, the company recorded a net loss of CAD 4.3 million, translating to negative diluted EPS of CAD 0.45. Despite the bottom-line challenges, operating cash flow remained positive at CAD 9.8 million, indicating that core property operations continue to generate cash despite accounting losses. The absence of capital expenditures suggests limited current development activity.

Earnings Power And Capital Efficiency

The company demonstrates operational cash generation capability through its CAD 9.8 million in operating cash flow, which substantially exceeded its reported net loss. This discrepancy suggests non-cash charges significantly impacted accounting profitability. The negative EPS of CAD 0.45 reflects the challenging operating environment, though the positive operating cash flow indicates underlying property cash flows remain viable. The company's ability to maintain positive operational cash generation despite accounting losses points to potential earnings power recovery under improved market conditions.

Balance Sheet And Financial Health

Imperial Equities maintains a leveraged balance sheet with total debt of CAD 115.5 million against cash reserves of CAD 0.3 million. The substantial debt load relative to its market capitalization of approximately CAD 41.5 million indicates significant financial leverage. The company's liquidity position appears constrained, with minimal cash balances relative to its operational scale and debt obligations, suggesting potential refinancing requirements or asset sales may be necessary to manage its capital structure.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CAD 0.08 per share, indicating a commitment to shareholder returns. The dividend payout appears supported by operating cash flow rather than accounting earnings. Growth trends appear challenged given the reported losses and absence of capital expenditure activity, suggesting a focus on stabilizing existing operations rather than portfolio expansion in the current period.

Valuation And Market Expectations

With a market capitalization of approximately CAD 41.5 million, the market values the company at a significant discount to its reported property assets, reflecting concerns about leverage and profitability. The exceptionally low beta of 0.002 suggests minimal correlation with broader market movements, potentially indicating illiquidity or unique company-specific risk factors that dominate its valuation drivers relative to systematic market risks.

Strategic Advantages And Outlook

Imperial Equities' primary strategic advantage lies in its deep local market knowledge and focused Alberta commercial real estate expertise. The company's ability to identify value-add opportunities in secondary markets provides potential for capital appreciation, though current financial results reflect market headwinds. The outlook remains contingent on Alberta's commercial real estate market recovery and the company's ability to manage its substantial debt load while maintaining operational cash flow generation capabilities.

Sources

Company filingsMarket data

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