investorscraft@gmail.com

Intrinsic ValueUnited Corporations Limited (UNC.TO)

Previous Close$15.75
Intrinsic Value
Upside potential
Previous Close
$15.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

United Corporations Limited operates as a closed-end equity fund, specializing in Canadian public equity markets while also allocating capital to the Emerging Markets Investors Fund. Managed by Jarislowsky, Fraser Limited and co-managed by ValueInvest Asset Management S.A., the fund adopts a diversified investment approach across multiple sectors, benchmarking performance against key indices like the S&P/TSX Composite, MSCI World, and S&P 500. Its long-standing presence since 1929 underscores its established role in the Canadian asset management landscape. The fund’s strategy emphasizes broad market exposure, blending domestic and international equities to mitigate sector-specific risks. This positions it as a conservative yet growth-oriented vehicle for investors seeking diversified equity exposure. Its co-management structure leverages specialized expertise, enhancing its ability to navigate volatile markets while maintaining alignment with benchmark performance.

Revenue Profitability And Efficiency

For FY 2024, United Corporations reported revenue of CAD 426 million and net income of CAD 354 million, reflecting a robust profit margin of approximately 83%. The fund’s diluted EPS of CAD 30.78 highlights strong earnings power, supported by efficient capital deployment and minimal capital expenditures. Operating cash flow of CAD 46.2 million further underscores its ability to generate liquidity from core activities.

Earnings Power And Capital Efficiency

The fund’s earnings strength is evident in its high net income relative to revenue, driven by disciplined cost management and strategic equity investments. With no significant capital expenditures, free cash flow generation remains unconstrained, allowing for reinvestment or shareholder returns. The absence of heavy leverage (total debt of CAD 2.8 million) further enhances capital efficiency.

Balance Sheet And Financial Health

United Corporations maintains a solid balance sheet, with CAD 55 million in cash and equivalents against negligible debt, yielding a strong liquidity position. The low debt-to-equity ratio reflects conservative financial management, reducing vulnerability to market downturns. This stability supports the fund’s ability to sustain dividends and capitalize on investment opportunities.

Growth Trends And Dividend Policy

The fund’s growth is tied to broader equity market performance, with dividends playing a key role in shareholder returns. A dividend per share of CAD 17.8 signals a commitment to income distribution, though growth depends on portfolio appreciation and market conditions. Its historical benchmarks suggest a focus on steady, long-term value creation.

Valuation And Market Expectations

With a market cap of CAD 1.48 billion and a beta of 0.57, the fund is positioned as a lower-volatility investment relative to the broader market. Investors likely value its diversified exposure and consistent earnings, though valuation multiples would hinge on underlying portfolio performance and dividend sustainability.

Strategic Advantages And Outlook

United Corporations benefits from seasoned management, a diversified portfolio, and a conservative financial structure. Its outlook is tied to equity market trends, with potential upside from selective stock picks and disciplined risk management. The fund’s long-term track record and co-management approach provide stability, though external market risks remain a key consideration.

Sources

Company filings, Toronto Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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