investorscraft@gmail.com

Intrinsic ValueM Split Corp. (XMF-A.TO)

Previous Close$1.00
Intrinsic Value
Upside potential
Previous Close
$1.00

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

M Split Corp. is a specialized close-ended equity mutual fund managed by Quadravest Capital Management Inc., focusing exclusively on Canada's financial sector. The fund's strategy is highly concentrated, investing its entire portfolio in Manulife Financial Corp., a leading Canadian financial services company. This singular focus provides investors with targeted exposure to the performance of Manulife, while benchmarking against the S&P TSX Financial index for sector alignment. The fund's structure as a split-share corporation allows it to offer distinct share classes, catering to different investor preferences for income or capital appreciation. Operating within the asset management industry, M Split Corp. occupies a niche position by leveraging Quadravest's expertise in financial sector investments. Its market position is closely tied to the performance of Manulife Financial, making it a unique vehicle for investors seeking direct, leveraged exposure to a single blue-chip financial stock without the complexities of direct equity ownership.

Revenue Profitability And Efficiency

M Split Corp. reported revenue of CAD 9.18 million for the fiscal year ending November 2024, with net income reaching CAD 8.99 million, reflecting strong profitability. The diluted EPS stood at CAD 0.13, indicating efficient earnings distribution relative to its share count. Operating cash flow was robust at CAD 3.54 million, with no capital expenditures, underscoring the fund's lean operational model focused on financial asset management.

Earnings Power And Capital Efficiency

The fund demonstrates solid earnings power, with net income closely tracking revenue, suggesting minimal overhead costs. Its capital efficiency is highlighted by the absence of debt and a cash position of CAD 3.46 million, providing liquidity for distributions or reinvestment. The fund's performance is directly tied to Manulife Financial's dividends and capital gains, leveraging its concentrated investment strategy.

Balance Sheet And Financial Health

M Split Corp. maintains a strong balance sheet with CAD 3.46 million in cash and equivalents and no debt, reflecting a conservative financial structure. The absence of leverage reduces financial risk, while the fund's assets are fully invested in Manulife Financial stock, aligning its financial health with the underlying asset's performance. This structure supports stability but exposes the fund to sector-specific volatility.

Growth Trends And Dividend Policy

The fund does not currently pay dividends, as indicated by a dividend per share of CAD 0. Growth is primarily driven by the appreciation of its Manulife Financial holdings and potential capital gains. Investors in M Split Corp. are likely focused on long-term capital appreciation rather than income, given its concentrated equity strategy and lack of dividend distributions.

Valuation And Market Expectations

With a market capitalization of CAD 1.12 million, M Split Corp. trades as a small-cap fund with a low beta of 0.252, suggesting lower volatility relative to the broader market. The fund's valuation is intrinsically linked to Manulife Financial's stock performance, making it a proxy for investor sentiment toward Canada's financial sector. Market expectations likely hinge on Manulife's growth prospects and dividend policy.

Strategic Advantages And Outlook

M Split Corp.'s strategic advantage lies in its focused exposure to a leading financial institution, offering investors a simplified route to participate in Manulife's performance. The fund's outlook is closely tied to the financial sector's health and Manulife's operational success. While its concentrated approach carries higher idiosyncratic risk, it provides a clear, leveraged play on a single high-quality asset, appealing to niche investors.

Sources

Company description, financial data from disclosed filings, and market data from the Toronto Stock Exchange.

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