investorscraft@gmail.com

Intrinsic ValueTricon Residential Inc. (TCN.TO)

Previous Close$15.34
Intrinsic Value
Upside potential
Previous Close
$15.34

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

Tricon Residential Inc. is a leading rental housing company specializing in middle-market single-family and multi-family rental properties across the U.S. and Canada. With a portfolio of approximately 31,000 units, the company leverages an integrated, technology-driven operating platform to enhance tenant experiences and optimize property management efficiency. Tricon’s focus on affordable yet high-quality housing positions it strategically in a sector with persistent demand due to demographic shifts and urbanization trends. The company operates in 21 markets, balancing geographic diversification with localized operational expertise. Its revenue model is anchored in long-term rental income, supplemented by value-add initiatives such as property renovations and strategic acquisitions. Tricon competes in a fragmented industry by emphasizing scale, operational excellence, and data-driven decision-making, differentiating itself from smaller landlords and institutional players alike. The firm’s middle-market niche mitigates exposure to luxury market volatility while capturing steady demand from cost-conscious renters.

Revenue Profitability And Efficiency

In FY 2023, Tricon reported revenue of CAD 849.8 million, with net income of CAD 121.8 million, reflecting a net margin of approximately 14.3%. Operating cash flow stood at CAD 138.0 million, though capital expenditures of CAD 46.4 million indicate ongoing investments in portfolio maintenance and growth. The company’s ability to generate positive earnings and cash flow underscores its operational efficiency in a capital-intensive sector.

Earnings Power And Capital Efficiency

Tricon’s diluted EPS of CAD 0.41 demonstrates its earnings capacity relative to its share base. The firm’s leverage is evident in its total debt of CAD 5.78 billion, which funds its asset-heavy business model. However, its cash position of CAD 170.7 million provides liquidity for near-term obligations. The balance between debt-financed growth and profitability remains a critical focus for capital allocation.

Balance Sheet And Financial Health

Tricon’s financial health is marked by significant leverage, with total debt exceeding CAD 5.78 billion against a market cap of CAD 4.18 billion. While the debt supports its expansive real estate portfolio, the company’s cash reserves (CAD 170.7 million) and operating cash flow (CAD 138.0 million) offer some cushion. Investors should monitor debt maturity profiles and interest coverage ratios given rising rate environments.

Growth Trends And Dividend Policy

Tricon’s growth is tied to rental income stability and strategic acquisitions, with a dividend payout of CAD 0.31 per share. The dividend yield, coupled with moderate EPS growth, suggests a balanced approach to returning capital to shareholders while reinvesting in portfolio expansion. The company’s focus on middle-market rentals aligns with long-term demand drivers, though macroeconomic headwinds could impact occupancy and rental rates.

Valuation And Market Expectations

With a market cap of CAD 4.18 billion and a beta of 1.47, Tricon trades with higher volatility than the broader market, reflecting sector-specific risks. Valuation metrics should be assessed against peers, considering its debt load and growth prospects. The stock’s performance will likely hinge on interest rate trends, housing demand, and the company’s ability to execute its technology-driven operational strategy.

Strategic Advantages And Outlook

Tricon’s competitive edge lies in its scalable operating platform and focus on the resilient middle-market rental segment. The company is well-positioned to benefit from urbanization and housing affordability trends, though macroeconomic uncertainty and debt servicing costs pose risks. Strategic initiatives, including technology adoption and portfolio optimization, could further enhance margins and tenant retention over the long term.

Sources

Company website (www.triconresidential.com), FY 2023 financial 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