investorscraft@gmail.com

Intrinsic ValueSSC Security Services Corp. (SECU.V)

Previous Close$2.27
Intrinsic Value
Upside potential
Previous Close
$2.27

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

SSC Security Services Corp. operates as a comprehensive security provider delivering integrated physical and cybersecurity solutions across corporate and public sector markets in Western Canada. The company generates revenue through a diversified service portfolio including on-site security personnel, remote camera monitoring, mobile patrol units, and investigative services. Its cybersecurity division offers managed security services, vulnerability assessments, CISO consulting, and technical staff augmentation, creating a dual-revenue stream model. Operating primarily in Ontario, Manitoba, Saskatchewan, Alberta, and British Columbia, SSC leverages regional expertise while competing against both specialized local firms and national security providers. The company's strategic positioning focuses on mid-market clients seeking integrated security solutions rather than standalone services, differentiating through bundled offerings that address both physical and digital security needs. This integrated approach allows SSC to capture greater client wallet share while building long-term contractual relationships in a fragmented industry characterized by consistent demand drivers.

Revenue Profitability And Efficiency

SSC generated CAD 120.6 million in revenue for FY2024, achieving modest net income of CAD 595,666 with diluted EPS of CAD 0.0307. The company maintained positive operating cash flow of CAD 1.96 million, though capital expenditures of CAD 1.08 million indicate ongoing investment in service delivery infrastructure. The narrow profit margin suggests competitive market conditions and potential scale challenges in achieving optimal operational efficiency across its geographic service footprint.

Earnings Power And Capital Efficiency

The company demonstrates basic earnings capability with positive but minimal net income relative to its revenue base. Operating cash flow generation exceeds reported earnings, indicating reasonable working capital management. The capital expenditure level represents approximately 0.9% of revenue, suggesting a capital-light business model typical for security services, though efficiency metrics would benefit from scale improvements to enhance returns on invested capital.

Balance Sheet And Financial Health

SSC maintains a strong liquidity position with CAD 13.3 million in cash and equivalents against minimal total debt of CAD 1.47 million, resulting in a robust net cash position. This conservative capital structure provides financial flexibility for organic growth initiatives or strategic acquisitions. The balance sheet reflects a company with ample capacity to weather economic cycles while supporting ongoing operational requirements.

Growth Trends And Dividend Policy

Despite modest profitability, SSC maintains a dividend policy with CAD 0.12 per share distribution, representing a significant payout ratio relative to current earnings. This suggests management confidence in cash flow stability or strategic prioritization of shareholder returns. Growth appears organic within existing geographic markets, with future expansion likely dependent on market share gains or strategic acquisitions in the fragmented security services industry.

Valuation And Market Expectations

With a market capitalization of CAD 51.2 million, the company trades at approximately 0.42 times revenue, reflecting market pricing for a small-cap security services provider with limited profitability. The beta of 0.774 indicates lower volatility than the broader market, consistent with defensive industry characteristics. Valuation metrics suggest modest growth expectations from public market investors.

Strategic Advantages And Outlook

SSC's primary advantage lies in its integrated service model combining physical and cybersecurity offerings, which provides cross-selling opportunities and client retention benefits. The company's regional focus in Western Canada offers localized expertise while limiting national scale advantages. The outlook remains contingent on improving operational leverage and potentially expanding service territories, with the cybersecurity segment representing a key growth vector in an increasingly digital threat environment.

Sources

Company filingsMarket data

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