investorscraft@gmail.com

Intrinsic Value of Prime Dividend Corp. (PDV.TO)

Previous Close$8.52
Intrinsic Value
Upside potential
Previous Close
$8.52

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

Prime Dividend Corp. is a Canadian open-ended equity mutual fund managed by Quadravest Capital Management Inc., focusing on public equity markets in Canada. The fund invests across diversified sectors, targeting stable dividend-paying stocks to generate income for investors. Operating within the asset management industry, it leverages Quadravest’s expertise in income-oriented strategies, positioning itself as a niche player in the Canadian financial services sector. The fund’s market position is reinforced by its long-standing presence since 2005, appealing to income-seeking investors who prioritize consistent returns over aggressive growth. Its sector-agnostic approach allows flexibility in capital allocation, mitigating concentration risks while capitalizing on opportunities in Canada’s equity markets. Unlike broader market ETFs, Prime Dividend Corp. emphasizes active management, differentiating itself through a curated portfolio of high-yield equities. This strategy aligns with its core objective of delivering reliable dividends, making it a specialized option in the competitive mutual fund landscape.

Revenue Profitability And Efficiency

Prime Dividend Corp. reported revenue of CAD 3.54 million for the fiscal year ending November 2024, with net income reaching CAD 3.17 million, reflecting strong profitability. The fund’s diluted EPS of CAD 4.53 underscores efficient earnings generation, while its operating cash flow of CAD 3.52 million aligns closely with net income, indicating minimal non-cash adjustments. Capital expenditures are negligible, typical for an equity-focused fund.

Earnings Power And Capital Efficiency

The fund demonstrates robust earnings power, with net income representing approximately 89% of revenue, highlighting low overhead costs and effective management. Its lack of debt and reliance on equity investments enhance capital efficiency, allowing dividends to be funded entirely from operating cash flow. The absence of leverage reduces financial risk, supporting sustainable distributions.

Balance Sheet And Financial Health

Prime Dividend Corp. maintains a conservative balance sheet, with CAD 0.94 million in cash and no debt, ensuring liquidity for dividend payments and operational needs. The fund’s equity-based structure eliminates leverage-related risks, reinforcing financial stability. Its asset-light model, typical of mutual funds, minimizes fixed obligations, further strengthening its financial health.

Growth Trends And Dividend Policy

The fund’s growth is tied to Canadian equity performance, with dividends per share of CAD 0.738 reflecting its income-focused mandate. Its market cap of CAD 4.89 million suggests a small-scale operation, limiting aggressive expansion but aligning with its niche strategy. Dividend sustainability appears stable, supported by consistent cash flows and a debt-free position.

Valuation And Market Expectations

With a beta of 1.287, the fund exhibits higher volatility than the broader market, likely due to its concentrated equity holdings. Its valuation metrics are not explicitly provided, but the focus on dividend yield may attract income investors despite limited capital appreciation potential. Market expectations likely center on steady income rather than outsized growth.

Strategic Advantages And Outlook

Prime Dividend Corp.’s strategic advantage lies in its specialized dividend-focused approach, managed by an experienced team. The outlook remains tied to Canadian equity markets and dividend trends, with stability prioritized over rapid growth. Its low-cost structure and disciplined investment strategy position it well for sustained income generation, though scalability may be constrained by its niche focus.

Sources

Company description, financial data from disclosed filings, and market metrics from TSX.

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