investorscraft@gmail.com

Intrinsic ValueMulvihill S Split Corp. (SBN.TO)

Previous Close$2.63
Intrinsic Value
Upside potential
Previous Close
$2.63

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

Mulvihill S Split Corp. is a specialized closed-end equity mutual fund focused on the Canadian financial sector, primarily investing in The Bank of Nova Scotia (Scotiabank) and derivative instruments. The fund leverages its concentrated portfolio to generate returns through capital appreciation and income, targeting investors seeking exposure to Canada’s banking industry. Managed by Mulvihill Capital Management, it operates within the asset management industry, a subset of financial services, and is structured to provide leveraged returns through its split-share design. The fund’s niche strategy positions it as a high-beta investment vehicle, reflecting its sensitivity to market movements in the financial sector. Its performance is closely tied to Scotiabank’s stock and broader economic conditions affecting Canadian banking. While its focused approach offers potential for outsized gains, it also introduces higher volatility and risk compared to diversified funds.

Revenue Profitability And Efficiency

In FY 2023, Mulvihill S Split Corp. reported revenue of CAD 345,633, but posted a net loss of CAD 361,660, translating to a diluted EPS of -CAD 0.81. The negative profitability highlights challenges in its investment strategy, likely due to market volatility or underperformance in its concentrated holdings. Operating cash flow was modest at CAD 19,016, with no capital expenditures, indicating minimal operational overhead.

Earnings Power And Capital Efficiency

The fund’s earnings power appears constrained, as evidenced by its negative net income and diluted EPS. Its reliance on a single stock (Scotiabank) and derivatives amplifies earnings volatility, reducing capital efficiency. The absence of dividend payouts further limits income generation for shareholders, emphasizing its focus on capital gains rather than yield.

Balance Sheet And Financial Health

Mulvihill S Split Corp. holds minimal cash and equivalents (CAD 1,694) against significant total debt of CAD 4,124,729, reflecting a leveraged structure. The high debt level, coupled with negative equity, raises concerns about financial stability, particularly in adverse market conditions. Its balance sheet suggests reliance on debt financing to sustain operations and investment activities.

Growth Trends And Dividend Policy

The fund’s growth trajectory is uncertain, given its FY 2023 losses and concentrated exposure. It does not currently pay dividends, aligning with its strategy of prioritizing capital appreciation. Investor returns are thus dependent on market performance and the fund’s ability to navigate sector-specific risks.

Valuation And Market Expectations

With a market cap of CAD 1,084,804 and a beta of 2.931, the fund is highly sensitive to market movements. Its valuation reflects investor expectations of high-risk, high-reward outcomes tied to the financial sector. The lack of profitability may deter conservative investors, while its leveraged structure could appeal to those betting on a banking sector rebound.

Strategic Advantages And Outlook

Mulvihill S Split Corp.’s strategic advantage lies in its focused exposure to Scotiabank, offering a pure play on Canada’s banking sector. However, its outlook is heavily dependent on macroeconomic conditions and Scotiabank’s performance. The fund’s high beta and leveraged position make it suitable only for risk-tolerant investors with a bullish view on financial stocks.

Sources

Company description, financial data, and market metrics provided in the input.

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