investorscraft@gmail.com

Intrinsic ValuePender Growth Fund Inc. (PTF.V)

Previous Close$15.30
Intrinsic Value
Upside potential
Previous Close
$15.30

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

Pender Growth Fund Inc. operates as a specialized investment fund focused on later-stage, special situations, and restructuring opportunities within the Canadian technology landscape. The fund targets illiquid public and private companies primarily in information technology, communications, life sciences, and proprietary technologies sectors, with a geographic concentration in British Columbia. Its investment strategy centers on identifying undervalued technology companies requiring expansion capital or navigating transitional phases, positioning the fund as a strategic capital provider in niche market segments often overlooked by larger institutional investors. The fund typically deploys between CAD $1.5 million to $3 million in companies with revenues ranging from CAD $5 million to $15 million, demonstrating a disciplined approach to portfolio construction focused on small-cap and Eligible Small Businesses. This specialized mandate allows Pender Growth Fund to capitalize on informational asymmetries and complex investment situations that require active management and deep sector expertise, creating a distinct market position within Canada's alternative asset management landscape.

Revenue Profitability And Efficiency

The fund reported revenue of CAD $53.9 million for the period, with net income reaching CAD $55.5 million, indicating strong investment performance and efficient portfolio management. The diluted earnings per share of CAD $7.61 reflects substantial value creation for shareholders. Operating cash flow of CAD $16.3 million demonstrates the fund's ability to generate liquidity from its investment activities, while the absence of capital expenditures aligns with its asset management business model that requires minimal fixed asset investment.

Earnings Power And Capital Efficiency

Pender Growth Fund exhibits significant earnings power with a net income margin exceeding 100% of revenue, highlighting the substantial unrealized gains from its investment portfolio. The fund's capital efficiency is evidenced by its ability to generate substantial returns from its investment mandate without employing debt financing. The concentrated portfolio approach allows for active management and value realization from special situation investments, though this strategy also carries higher idiosyncratic risk compared to diversified funds.

Balance Sheet And Financial Health

The fund maintains a strong financial position with CAD $15.1 million in cash and equivalents, providing liquidity for new investment opportunities and operational needs. Notably, the balance sheet carries no debt, eliminating financial leverage concerns and providing flexibility in investment timing. This conservative capital structure is appropriate for the fund's focus on special situations and illiquid investments, where patient capital is often required to realize full value.

Growth Trends And Dividend Policy

The fund's growth trajectory is primarily driven by portfolio appreciation rather than organic business expansion, with performance tied to the success of its underlying investments. The absence of a dividend policy reflects the fund's focus on capital appreciation and reinvestment of proceeds into new opportunities. Shareholder returns are realized through net asset value growth rather than income distributions, consistent with the fund's long-term investment horizon and specialized mandate.

Valuation And Market Expectations

With a market capitalization of approximately CAD $106 million, the fund trades in line with its reported net income for the period. The beta of 0.693 suggests lower volatility compared to the broader market, which may reflect the illiquid nature of its investments and specialized mandate. The valuation appears to incorporate expectations for continued successful execution of the fund's investment strategy in the Canadian technology sector.

Strategic Advantages And Outlook

The fund's strategic advantage lies in its focused expertise in Canadian technology special situations and its ability to identify undervalued opportunities in illiquid markets. The outlook depends on the fund's continued ability to source attractive investments and successfully manage portfolio companies through transitional phases. The concentrated nature of the portfolio means performance will be heavily influenced by the success of individual investments rather than broad market movements.

Sources

Company filingsTSXV disclosures

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