investorscraft@gmail.com

Intrinsic Value of TWC Enterprises Limited (TWC.TO)

Previous Close$23.43
Intrinsic Value
Upside potential
Previous Close
$23.43

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

TWC Enterprises Limited operates as a leading player in the leisure sector, specializing in golf club ownership and management under its ClubLink One Membership More Golf brand across Canada and the United States. The company’s core revenue model is driven by membership fees, green fees, and ancillary services such as dining, pro shop sales, and event hosting. Its vertically integrated approach allows for operational efficiencies and a consistent customer experience. Positioned in the consumer cyclical sector, TWC benefits from discretionary spending trends, catering to both avid golfers and recreational players. The company’s market position is reinforced by its portfolio of well-maintained courses and strategic locations, which attract a loyal membership base. Despite competition from public courses and alternative leisure activities, TWC differentiates itself through premium amenities and a membership-driven model that fosters recurring revenue streams. The company’s subsidiary structure under Paros Enterprises Limited provides financial stability while allowing focused growth in the golf and leisure industry.

Revenue Profitability And Efficiency

TWC Enterprises reported revenue of CAD 246.1 million for the fiscal period, with net income reaching CAD 40.8 million, reflecting a healthy profit margin. The company’s operating cash flow of CAD 79.8 million underscores strong operational efficiency, while capital expenditures of CAD 17.2 million indicate disciplined reinvestment in its properties. These metrics highlight a balanced approach to growth and profitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 1.66 demonstrates solid earnings power, supported by its membership-driven revenue model. With a manageable total debt of CAD 28.7 million and cash reserves of CAD 55.6 million, TWC maintains a prudent capital structure, ensuring flexibility for future investments or shareholder returns.

Balance Sheet And Financial Health

TWC’s balance sheet remains robust, with cash and equivalents covering nearly double its total debt. The low leverage ratio and healthy liquidity position the company well to navigate cyclical downturns or capitalize on acquisition opportunities. Its financial health is further reinforced by consistent cash flow generation.

Growth Trends And Dividend Policy

The company has demonstrated stable growth, supported by its recurring membership revenue. A dividend per share of CAD 0.315 reflects a commitment to returning capital to shareholders, though the payout ratio remains sustainable given its earnings and cash flow. Future growth may hinge on strategic course acquisitions or enhancements to existing facilities.

Valuation And Market Expectations

With a market capitalization of CAD 449.4 million and a beta of 0.927, TWC is perceived as a relatively stable investment within the leisure sector. The valuation suggests moderate growth expectations, aligning with its niche focus on golf operations and membership-based revenue.

Strategic Advantages And Outlook

TWC’s strategic advantages lie in its premium golf course portfolio and membership model, which provide revenue stability. The outlook remains positive, contingent on sustained consumer demand for leisure activities and the company’s ability to maintain operational excellence. Potential risks include economic sensitivity and competition, but its strong market position mitigates these concerns.

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