investorscraft@gmail.com

Intrinsic ValueUrbana Corporation (URB-A.TO)

Previous Close$9.36
Intrinsic Value
Upside potential
Previous Close
$9.36

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

Urbana Corporation operates as a specialized investment fund under the management of Caldwell Investment Management Ltd., focusing on public and private equity markets in the U.S. and Canada. The fund strategically targets U.S. financial firms and Canadian resource companies, leveraging sector-specific expertise to generate returns. Its dual focus on public equities and private investments provides diversification, while its historical roots as Macho River Gold Mines Limited underscore its adaptability in evolving market conditions. Urbana’s niche positioning in financial and resource sectors allows it to capitalize on cyclical opportunities, differentiating it from broader asset managers. The fund’s disciplined approach to stock selection and private equity allocations enhances its competitive edge in a crowded investment landscape. With a domicile in Canada, Urbana benefits from regulatory stability while maintaining flexibility to exploit cross-border opportunities.

Revenue Profitability And Efficiency

Urbana reported revenue of CAD 116.8 million for FY 2024, with net income reaching CAD 101.8 million, reflecting strong profitability. The diluted EPS of CAD 2.46 highlights efficient capital deployment, while operating cash flow of CAD 66.0 million underscores robust liquidity generation. The absence of capital expenditures suggests a lean operational model focused on portfolio management rather than physical assets.

Earnings Power And Capital Efficiency

The fund’s net income margin of approximately 87% demonstrates exceptional earnings power, driven by its focused equity investments. With no debt and CAD 18.6 million in cash, Urbana maintains high capital efficiency, allowing it to reinvest proceeds or distribute dividends without leverage constraints. The beta of 0.299 indicates lower volatility relative to the broader market, appealing to risk-averse investors.

Balance Sheet And Financial Health

Urbana’s balance sheet is notably strong, with zero debt and CAD 18.6 million in cash equivalents, ensuring financial flexibility. The absence of leverage reduces risk exposure, while the fund’s asset-light structure aligns with its investment mandate. This conservative approach enhances resilience during market downturns.

Growth Trends And Dividend Policy

Urbana’s growth is tied to its portfolio performance, with a dividend yield supported by its CAD 0.13 per share payout. The fund’s focus on financial and resource sectors may lead to cyclical returns, but its historical adaptability suggests prudent navigation of market shifts. Dividend sustainability appears stable given its strong cash position and profitability.

Valuation And Market Expectations

With a market cap of CAD 255.3 million, Urbana trades at a P/E ratio of approximately 10.4x (based on diluted EPS), reflecting moderate valuation expectations. The low beta suggests the market perceives it as a defensive play within asset management, though its concentrated sector bets may limit upside during broader rallies.

Strategic Advantages And Outlook

Urbana’s strategic advantage lies in its sector-specific expertise and disciplined capital allocation. The outlook hinges on its ability to identify undervalued opportunities in financials and resources, though macroeconomic factors like interest rates and commodity prices will influence performance. Its cash-rich, debt-free position provides a buffer against volatility.

Sources

Company filings, TSX disclosures

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