investorscraft@gmail.com

Intrinsic ValueReal Estate Split Corp. (RS.TO)

Previous Close$9.88
Intrinsic Value
Upside potential
Previous Close
$9.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Real Estate Split Corp. is a Canadian balanced mutual fund managed by Middlefield Capital Corporation, focusing on real estate and e-commerce sectors. Launched in 2020, the fund provides investors with exposure to a diversified portfolio of income-generating real estate assets and growth-oriented e-commerce investments. The fund’s structure aims to balance stable cash flows from real estate with the high-growth potential of e-commerce, appealing to investors seeking both yield and capital appreciation. Operating in the competitive asset management industry, Real Estate Split Corp. differentiates itself through its dual-sector focus and structured investment approach. The fund’s market position is reinforced by Middlefield’s expertise in managing income-oriented investment products, catering to retail and institutional investors in Canada. Its niche strategy allows it to capitalize on trends in digital commerce and resilient real estate demand, though it faces competition from broader real estate investment trusts (REITs) and sector-specific funds.

Revenue Profitability And Efficiency

In FY 2023, the fund reported revenue of CAD 5.14 million and net income of CAD 3.81 million, translating to a diluted EPS of CAD 0.98. The negative operating cash flow of CAD 26.66 million suggests significant reinvestment or portfolio adjustments, though capital expenditures were negligible. The fund’s profitability metrics indicate efficient cost management relative to its revenue base.

Earnings Power And Capital Efficiency

The fund’s earnings power is supported by its dividend yield, with a payout of CAD 1.56 per share. The absence of debt enhances capital efficiency, allowing undistributed earnings to be reinvested or returned to shareholders. However, the negative operating cash flow raises questions about sustainable dividend coverage without leveraging.

Balance Sheet And Financial Health

Real Estate Split Corp. maintains a strong balance sheet with CAD 3.45 million in cash and no debt, reflecting a conservative financial strategy. This positions the fund to weather market volatility and pursue opportunistic investments without liquidity constraints. The lack of leverage reduces financial risk but may limit growth potential compared to peers using debt financing.

Growth Trends And Dividend Policy

The fund’s growth is tied to the performance of its underlying real estate and e-commerce holdings. Its dividend policy, offering a yield of CAD 1.56 per share, aligns with its income-focused mandate. However, the sustainability of dividends depends on portfolio performance, given the negative operating cash flow in FY 2023.

Valuation And Market Expectations

With a market cap of CAD 71.53 million and a beta of 1.13, the fund is moderately sensitive to market movements. Investors likely price in expectations of steady income and sector-specific growth, though the fund’s niche focus may limit broader appeal compared to diversified alternatives.

Strategic Advantages And Outlook

The fund’s strategic advantage lies in its dual-sector focus and Middlefield’s management expertise. Its outlook hinges on the resilience of real estate and the growth trajectory of e-commerce. While well-positioned for income-seeking investors, the fund must navigate sector-specific risks and competitive pressures to sustain performance.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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