investorscraft@gmail.com

Intrinsic ValueLumine Group Inc. (LMN.V)

Previous Close$22.43
Intrinsic Value
Upside potential
Previous Close
$22.43

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

Lumine Group Inc. operates as a specialized acquirer and operator of communications and media software businesses on a global scale. Founded in 2022 and headquartered in Mississauga, Canada, the company employs a unique buy-and-hold-forever strategy, targeting mature, niche software providers with stable revenue streams. Its core revenue model is built on acquiring these businesses and providing a centralized platform for operational support, allowing the acquired companies to focus on product development and customer retention. Lumine's focus within the broader technology sector is highly specific, concentrating on vertical market software that serves the communications and media industries. This includes software solutions for telecom operators, media broadcasters, and related service providers, which are often mission-critical for their clients. The company's market positioning is that of a strategic, long-term owner rather than a financial sponsor seeking quick returns, aiming to create value through sustainable growth and operational improvements across its portfolio. This approach differentiates it from private equity firms and positions it to benefit from the consolidation of fragmented software markets.

Revenue Profitability And Efficiency

For the fiscal year, Lumine Group reported substantial revenue of CAD 668.4 million, demonstrating significant scale from its acquisition strategy. However, the company posted a net loss of CAD 258.9 million, resulting in a diluted EPS of -CAD 1.21. A key positive indicator is the strong operating cash flow of CAD 116.2 million, which significantly exceeds capital expenditures of CAD 2.9 million, indicating that the core operations are cash-generative despite the accounting loss.

Earnings Power And Capital Efficiency

The substantial difference between the reported net loss and the robust operating cash flow suggests that non-cash charges, likely related to acquisition-related amortization, are heavily impacting the bottom line. The company's ability to generate cash from operations that is more than ten times its capital expenditure requirements points to a capital-light business model with strong underlying earnings power from its portfolio of software assets.

Balance Sheet And Financial Health

Lumine maintains a solid liquidity position with cash and equivalents of CAD 211.0 million. Total debt stands at CAD 286.5 million, resulting in a net debt position of approximately CAD 75.5 million. This moderate leverage level, combined with strong operating cash flow, provides financial flexibility to support future acquisitions while maintaining a stable financial foundation for its portfolio companies.

Growth Trends And Dividend Policy

As a recently founded entity focused on acquisition-led growth, Lumine does not currently pay a dividend, reinvesting all cash flow back into the business. The company's growth trajectory is intrinsically linked to its ability to identify, acquire, and integrate complementary software businesses. The market capitalization of approximately CAD 10.1 billion reflects significant investor expectations for future expansion through this consolidation strategy.

Valuation And Market Expectations

The market valuation implies a high multiple relative to current revenue, signaling strong investor confidence in the company's acquisition strategy and its potential to scale efficiently. The beta of 1.45 indicates higher volatility than the market, which is typical for growth-oriented technology companies, especially those executing a roll-up strategy in public markets.

Strategic Advantages And Outlook

Lumine's primary strategic advantage lies in its focused buy-and-hold-forever approach within the communications and media software niche. This long-term orientation can foster stability within acquired companies. The outlook hinges on the company's continued ability to source attractive acquisition targets at reasonable valuations and successfully integrate them to drive operational synergies and organic growth across the expanding portfolio.

Sources

Company FilingsPublic Market 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