investorscraft@gmail.com

Intrinsic ValueLorne Park Capital Partners Inc. (LPC.V)

Previous Close$2.22
Intrinsic Value
Upside potential
Previous Close
$2.22

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

Lorne Park Capital Partners Inc. operates as a specialized Canadian financial services firm with a dual focus on portfolio management and insurance brokerage. The company generates revenue primarily through fee-based asset management services, serving a diverse clientele that includes individual investors, estates, trusts, endowments, foundations, and institutional clients. This diversified revenue stream provides stability while allowing the firm to leverage cross-selling opportunities between its investment management and insurance advisory services. Operating in the competitive Canadian asset management sector, Lorne Park has established a niche position by offering personalized portfolio management solutions rather than competing directly with large-scale institutional managers. The company's foundation in 2009 and subsequent growth reflect its focus on building long-term client relationships in the Oakville and broader Ontario markets. Its market positioning emphasizes tailored service delivery to sophisticated investors seeking comprehensive wealth management solutions that integrate traditional portfolio management with insurance planning capabilities, creating a holistic approach to client financial needs.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Lorne Park reported revenue of CAD 36.6 million with net income of CAD 3.1 million, translating to a net margin of approximately 8.3%. The company demonstrated solid cash generation with operating cash flow of CAD 4.9 million, significantly exceeding net income and indicating strong cash conversion efficiency. Capital expenditures were minimal at CAD 13,162, reflecting the asset-light nature of the business model and supporting high returns on capital.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CAD 0.055, reflecting its earnings capacity relative to its equity base. The substantial operating cash flow generation relative to net income suggests quality earnings with minimal non-cash adjustments. The business model requires minimal capital investment, as evidenced by the negligible capital expenditures, allowing for efficient deployment of capital toward growth initiatives or shareholder returns rather than fixed asset maintenance.

Balance Sheet And Financial Health

Lorne Park maintains a conservative financial position with CAD 1.5 million in cash and equivalents against total debt of CAD 10.1 million. The debt level appears manageable given the company's stable cash flow generation from recurring management fees. The balance sheet structure is typical for financial services firms, with operational leverage derived from client assets under management rather than significant tangible assets on the balance sheet.

Growth Trends And Dividend Policy

The company has established a shareholder return policy with a dividend of CAD 0.036 per share, representing a payout ratio of approximately 66% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for potential growth initiatives. The dividend policy signals management's confidence in the sustainability of cash flows from the firm's asset management and insurance operations.

Valuation And Market Expectations

With a market capitalization of approximately CAD 120.8 million, the company trades at a price-to-earnings ratio of around 39.5 times trailing earnings, reflecting market expectations for future growth in assets under management and fee income. The exceptionally low beta of 0.022 suggests the stock demonstrates minimal correlation with broader market movements, potentially indicating its perception as a defensive holding within the financial services sector.

Strategic Advantages And Outlook

Lorne Park's strategic advantage lies in its integrated service model combining portfolio management with insurance solutions, creating client stickiness through comprehensive wealth management. The outlook depends on the company's ability to grow assets under management in a competitive Canadian market while maintaining its fee structure. Success will hinge on leveraging existing client relationships for cross-selling opportunities and potentially expanding its service footprint beyond current geographic concentrations.

Sources

Company financial statementsTSXV filings

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