investorscraft@gmail.com

Intrinsic ValueUrbanfund Corp. (UFC.V)

Previous Close$0.90
Intrinsic Value
Upside potential
Previous Close
$0.90

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

Urbanfund Corp. operates as a Canadian real estate investment and management company with a diversified portfolio spanning residential and commercial properties across key Ontario, Quebec, and Nova Scotia markets. The company's core revenue model is built on generating stable rental income from its owned properties while selectively pursuing development opportunities to enhance long-term value. Urbanfund focuses on identifying undervalued real estate assets in urban centers, employing a patient capital approach to ownership and strategic redevelopment. Within Canada's competitive real estate sector, the company maintains a niche position as a smaller-scale operator with concentrated geographic exposure, particularly in Ontario where the majority of its assets are located. This positioning allows for hands-on management and local market expertise while limiting the diversification benefits of larger national REITs. The company's strategy balances income-producing properties with value-add potential, targeting mid-market opportunities often overlooked by institutional investors.

Revenue Profitability And Efficiency

Urbanfund generated CAD 22.1 million in revenue for the period, demonstrating the stable income stream characteristic of its property portfolio. The company achieved strong profitability with net income of CAD 9.6 million, reflecting efficient property management and favorable market conditions. Operating cash flow of CAD 12.9 million significantly exceeded net income, indicating high-quality earnings with minimal non-cash adjustments and robust rental collection from its tenant base.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CAD 0.16, translating to substantial earnings relative to its market capitalization. Urbanfund's capital efficiency is evidenced by its lack of capital expenditures during the period, suggesting a mature portfolio requiring minimal reinvestment. The strong operating cash flow generation provides flexibility for potential distributions or strategic acquisitions without immediate capital raising requirements.

Balance Sheet And Financial Health

Urbanfund maintains a conservative financial position with CAD 12.3 million in cash against CAD 55.5 million in total debt, providing adequate liquidity for ongoing operations. The debt level appears manageable given the stable income-producing nature of the real estate portfolio. The company's balance sheet reflects a typical real estate investment structure with long-term assets funded by a combination of equity and mortgage financing.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CAD 0.05 per share distribution, representing a meaningful yield given the current share price. Urbanfund's growth strategy appears focused on organic property value appreciation rather than aggressive portfolio expansion, as indicated by the absence of significant capital expenditures. The stable revenue base supports consistent dividend payments while retaining earnings for selective value-enhancing opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CAD 44.6 million, Urbanfund trades at a significant discount to the reported net income, suggesting market skepticism about earnings sustainability or asset valuations. The low beta of 0.357 indicates relatively low volatility compared to the broader market, typical of income-focused real estate investments. The valuation appears to reflect the company's small-cap status and concentrated geographic risk profile.

Strategic Advantages And Outlook

Urbanfund's primary advantage lies in its focused portfolio management and local market expertise across Eastern Canadian cities. The outlook remains tied to regional real estate market conditions, particularly in Ontario where most assets are concentrated. The company's conservative approach to leverage and development provides stability but may limit growth potential compared to more aggressive competitors. Successful execution of value-add strategies within existing properties will be crucial for long-term shareholder returns.

Sources

Company financial reportingMarket data providers

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