investorscraft@gmail.com

Intrinsic ValueRecipe Unlimited Corporation (RECP.TO)

Previous Close$20.74
Intrinsic Value
Upside potential
Previous Close
$20.74

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Recipe Unlimited Corporation is a leading Canadian full-service restaurant operator and franchisor, managing a diversified portfolio of well-known brands such as Swiss Chalet, Harvey's, The Keg, and St-Hubert. The company generates revenue through corporate-owned restaurants, franchise royalties, retail and catering operations, and centralized support services. With over 1,260 locations across Canada, the U.S., and select international markets, Recipe Unlimited holds a strong position in the competitive casual dining and quick-service segments. Its multi-brand strategy allows it to cater to diverse consumer preferences while leveraging economies of scale in procurement and operations. The company's franchise-heavy model provides stable royalty income while reducing capital intensity compared to wholly-owned operations. Recipe Unlimited benefits from long-established brand equity, particularly in Canada, where its flagship brands have maintained customer loyalty for decades. The company operates in the cyclical restaurant industry but mitigates risk through geographic and brand diversification.

Revenue Profitability And Efficiency

In FY 2021, Recipe Unlimited reported revenue of CAD 1.01 billion, with net income of CAD 42.7 million, translating to diluted EPS of CAD 0.74. The company generated strong operating cash flow of CAD 191.7 million, demonstrating its ability to convert sales into cash. Capital expenditures of CAD 28.4 million suggest moderate reinvestment needs, typical for a mature restaurant operator with a significant franchise component.

Earnings Power And Capital Efficiency

The company's earnings reflect the challenging operating environment for restaurants in 2021, with pandemic-related restrictions impacting performance. However, the diversified brand portfolio and franchise model provided resilience. The substantial operating cash flow relative to net income indicates healthy earnings quality and efficient working capital management, though the high debt load affects overall capital efficiency.

Balance Sheet And Financial Health

Recipe Unlimited's balance sheet shows CAD 42.2 million in cash against total debt of CAD 1.05 billion, indicating significant leverage. The debt-heavy capital structure may constrain financial flexibility, though the stable cash flows from franchise operations provide some mitigation. Investors should monitor debt servicing capabilities, particularly given the cyclical nature of the restaurant industry.

Growth Trends And Dividend Policy

The company maintained an attractive dividend policy, paying CAD 2.00 per share in FY 2021. Growth prospects appear moderate, focused on selective new unit openings and franchise expansion rather than aggressive corporate-owned growth. The international footprint offers some diversification benefits, though the Canadian market remains the core revenue driver.

Valuation And Market Expectations

Market expectations appear to factor in Recipe Unlimited's established market position and brand portfolio, balanced against sector-wide challenges and its leveraged balance sheet. The beta of 1.83 suggests higher volatility than the broader market, reflecting sensitivity to consumer discretionary spending trends.

Strategic Advantages And Outlook

Recipe Unlimited's key advantages include its diversified brand portfolio, strong Canadian market presence, and franchise-driven business model. The outlook remains cautiously optimistic, with recovery potential as dining trends normalize post-pandemic. However, inflationary pressures and labor challenges present ongoing headwinds. The company's ability to manage costs while maintaining brand relevance will be critical to long-term performance.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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