Previous Close | $23.43 |
Intrinsic Value | $5.47 |
Upside potential | -77% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |