investorscraft@gmail.com

Intrinsic ValuePollard Banknote Limited (PBL.TO)

Previous Close$18.89
Intrinsic Value
Upside potential
Previous Close
$18.89

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

Pollard Banknote Limited operates as a key player in the global lottery and charitable gaming industries, specializing in the design, manufacturing, and distribution of instant lottery tickets, bingo products, and pull-tab tickets. The company serves a diverse clientele, including government-run lotteries and charitable organizations, through its two primary segments: Lotteries and Charitable Gaming, and eGaming Systems. Its comprehensive suite of services extends to licensed games, digital gaming solutions, and lottery management systems, positioning it as a vertically integrated provider in a niche but stable sector. Pollard Banknote leverages its long-standing expertise and proprietary technology to maintain strong relationships with clients, ensuring recurring revenue streams from both traditional and emerging gaming markets. The company’s strategic focus on innovation, such as interactive digital games and internet-based gaming, allows it to adapt to evolving consumer preferences while capitalizing on the steady demand for lottery and charitable gaming products. With a heritage dating back to 1907, Pollard Banknote has established itself as a trusted partner in the industry, supported by its subsidiary structure under Pollard Equities Limited.

Revenue Profitability And Efficiency

In FY 2024, Pollard Banknote reported revenue of CAD 557.1 million, reflecting its steady demand in lottery and gaming markets. Net income stood at CAD 35.2 million, with diluted EPS of CAD 1.28, indicating moderate profitability. Operating cash flow was robust at CAD 73.9 million, though capital expenditures of CAD 25.5 million suggest ongoing investments in production and technology. The company’s ability to generate consistent cash flow underscores its operational efficiency in a capital-intensive industry.

Earnings Power And Capital Efficiency

Pollard Banknote’s earnings power is supported by its recurring revenue model, driven by long-term contracts with lottery operators. The company’s capital efficiency is evident in its ability to maintain profitability while investing in growth initiatives, such as digital gaming solutions. With a beta of 1.153, the stock exhibits moderate volatility, aligning with its cyclical sector exposure but balanced by the defensive nature of lottery demand.

Balance Sheet And Financial Health

The company’s balance sheet shows CAD 22.4 million in cash and equivalents against total debt of CAD 168.5 million, indicating a leveraged but manageable position. Its market capitalization of CAD 531.6 million suggests investor confidence in its ability to service debt while funding growth. The liquidity position appears adequate, supported by strong operating cash flows.

Growth Trends And Dividend Policy

Pollard Banknote’s growth is tied to expansion in digital gaming and international lottery markets. The company pays a dividend of CAD 0.20 per share, reflecting a commitment to shareholder returns while retaining capital for strategic investments. Its historical performance suggests resilience, though growth rates may align with broader economic conditions affecting discretionary spending.

Valuation And Market Expectations

Trading on the TSX, Pollard Banknote’s valuation reflects its niche market position and steady cash flows. The market appears to price in moderate growth, given its cyclical sector exposure and competitive dynamics. Investors likely weigh its dividend yield against potential earnings volatility in the gaming industry.

Strategic Advantages And Outlook

Pollard Banknote’s strategic advantages include its long-term client relationships, diversified product portfolio, and innovation in digital gaming. The outlook remains stable, supported by demand for lottery products and expansion into eGaming. However, regulatory risks and economic cyclicality could influence future performance. The company’s focus on operational efficiency and technology adoption positions it well for sustained growth.

Sources

Company filings, TSX disclosures, 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