investorscraft@gmail.com

Intrinsic ValueBrompton Lifeco Split Corp. (LCS.TO)

Previous Close$9.22
Intrinsic Value
Upside potential
Previous Close
$9.22

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

Brompton Lifeco Split Corp. is a closed-end equity mutual fund specializing in Canadian public equities, with a concentrated focus on the life insurance sector. Managed by Brompton Funds Limited, the fund leverages its sector-specific expertise to generate returns through strategic investments in established life insurance companies, benchmarking performance against the S&P/TSX Capped Financials Index and the broader S&P/TSX Composite Index. The fund’s niche positioning allows it to capitalize on the stability and growth potential of the life insurance industry, which benefits from long-term demographic trends such as aging populations and increasing demand for financial security products. By maintaining a disciplined investment approach, Brompton Lifeco Split Corp. aims to deliver consistent income and capital appreciation to shareholders, differentiating itself from broader financial sector funds. Its closed-end structure provides flexibility in managing capital and liquidity, though it also introduces market price volatility relative to net asset value. The fund’s performance is closely tied to the health of Canada’s life insurance sector, making it a targeted play for investors seeking exposure to this segment.

Revenue Profitability And Efficiency

In its most recent fiscal period, Brompton Lifeco Split Corp. reported revenue of CAD 11.5 million, with net income reaching CAD 29.0 million, reflecting strong profitability. The diluted EPS of CAD 4.22 underscores efficient earnings generation, though negative operating cash flow of CAD 0.96 million suggests temporary liquidity constraints. The absence of capital expenditures indicates a lean operational model focused on portfolio management.

Earnings Power And Capital Efficiency

The fund’s earnings power is evident in its robust net income relative to revenue, driven by strategic equity investments in the life insurance sector. However, the high beta of 2.96 signals significant volatility, aligning with its concentrated sector exposure. Capital efficiency is supported by zero capital expenditures, allowing returns to flow directly to shareholders via dividends and retained earnings.

Balance Sheet And Financial Health

Brompton Lifeco Split Corp. holds CAD 1.4 million in cash and equivalents, offset by total debt of CAD 81.6 million, indicating leveraged positioning. The fund’s market capitalization of CAD 65.6 million suggests moderate equity cushioning against debt. Investors should monitor debt levels, though the fund’s focus on income-generating assets provides some stability.

Growth Trends And Dividend Policy

The fund’s growth is tied to the performance of Canada’s life insurance sector, with dividends of CAD 0.845 per share reflecting a commitment to income distribution. The absence of explicit growth metrics suggests reliance on market appreciation and dividend yields. Shareholders benefit from a structured return policy, though sector concentration may limit diversification benefits.

Valuation And Market Expectations

With a market cap of CAD 65.6 million and high beta, the fund is priced for volatility and sector-specific risk. The P/E ratio, derived from diluted EPS, implies market expectations of sustained profitability, albeit with sensitivity to financial sector fluctuations. Valuation hinges on investor confidence in the life insurance industry’s resilience.

Strategic Advantages And Outlook

Brompton Lifeco Split Corp.’s strategic advantage lies in its focused exposure to Canada’s life insurance sector, offering targeted growth and income potential. The fund’s outlook depends on macroeconomic stability and sector performance, with demographic trends supporting long-term demand. However, high leverage and volatility warrant cautious investor consideration.

Sources

Company filings, Bloomberg

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