investorscraft@gmail.com

Intrinsic ValueStack Capital Group Inc. (STCK.TO)

Previous Close$19.51
Intrinsic Value
Upside potential
Previous Close
$19.51

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

Stack Capital Group Inc. is a Toronto-based investment holding company specializing in growth-to-late-stage private businesses. Its core strategy involves deploying capital into equity, debt, and hybrid securities, targeting high-potential ventures that benefit from long-term value creation. Operating in the asset management sector, Stack Capital differentiates itself by focusing on private market opportunities, offering investors exposure to non-public enterprises that traditional funds may overlook. The firm’s lean structure and selective investment approach position it as a niche player in Canada’s financial services landscape, catering to investors seeking diversified private market access. With its 2021 inception, Stack Capital is relatively new but leverages its expertise to identify under-the-radar opportunities in sectors like technology, healthcare, and industrials. Its market position hinges on disciplined capital allocation and partnerships with established private companies, balancing risk and growth potential.

Revenue Profitability And Efficiency

In its recent fiscal period, Stack Capital reported revenue of CAD 1.16 million, with net income reaching CAD 15.99 million, reflecting strong profitability despite modest top-line figures. The diluted EPS of CAD 1.73 underscores efficient earnings generation relative to its share count. However, negative operating cash flow of CAD 26.32 million suggests significant reinvestment or portfolio adjustments, though capital expenditures were negligible.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its net income margin, which significantly outpaces its revenue base, likely driven by fair value gains or realized investment returns. With no debt and CAD 11.26 million in cash, Stack Capital maintains a conservative balance sheet, allowing flexibility for future investments. Its capital efficiency is further highlighted by a beta of 0.445, indicating lower volatility compared to broader markets.

Balance Sheet And Financial Health

Stack Capital’s balance sheet is robust, with CAD 11.26 million in cash and no debt, providing a solid foundation for liquidity and strategic deployments. The absence of leverage reduces financial risk, while the company’s investment-focused model relies on maintaining sufficient liquidity to capitalize on emerging opportunities. Shareholders’ equity appears healthy, supported by retained earnings and prudent capital management.

Growth Trends And Dividend Policy

As a young entity, Stack Capital prioritizes growth through strategic investments rather than dividend distributions, reflected in its zero dividend policy. Its market cap of CAD 131.9 million suggests investor confidence in its ability to scale its portfolio. The focus on private market investments aligns with long-term appreciation, though this may limit short-term income generation for shareholders.

Valuation And Market Expectations

The market values Stack Capital at CAD 131.9 million, with a low beta indicating subdued sensitivity to market swings. Investors likely price in the firm’s potential to identify high-growth private assets, though its nascent stage warrants caution. The absence of dividends suggests expectations are tied to capital gains from its investment portfolio.

Strategic Advantages And Outlook

Stack Capital’s key advantage lies in its specialized access to private markets, a segment with limited retail investor avenues. Its disciplined approach to selecting growth-stage investments could yield outsized returns if its portfolio companies succeed. However, reliance on private valuations introduces opacity and liquidity risks. The outlook hinges on execution in sourcing and exiting investments profitably, with macroeconomic conditions influencing private market activity.

Sources

Company filings, market 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