investorscraft@gmail.com

Intrinsic ValueYellow Pages Limited (Y.TO)

Previous Close$11.70
Intrinsic Value
Upside potential
Previous Close
$11.70

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

Yellow Pages Limited is a Canadian digital media and marketing solutions provider, primarily serving small and medium-sized enterprises (SMEs). The company operates at the intersection of digital advertising and local commerce, offering a suite of services such as search engine optimization, digital display ads, video production, and e-commerce integration. Its flagship platforms, including YP.ca, Canada411, and 411.ca, serve as digital directories, connecting consumers with local businesses through merchant profiles, reviews, and booking functionalities. While the company has transitioned from its legacy print directory roots, it maintains strategic partnerships with telecom providers like Bell and Telus for directory publishing. Yellow Pages occupies a niche in Canada’s digital marketing ecosystem, leveraging its brand recognition and localized data to compete against broader digital advertising platforms. Its focus on SMEs provides resilience against larger competitors, though the shift to digital requires ongoing innovation to retain market relevance.

Revenue Profitability And Efficiency

In FY 2024, Yellow Pages reported revenue of CAD 214.8 million, with net income of CAD 24.98 million, reflecting a net margin of approximately 11.6%. The company’s diluted EPS stood at CAD 1.82, supported by disciplined cost management. Operating cash flow was robust at CAD 39.02 million, while capital expenditures remained minimal at CAD -78,000, indicating capital-light operations and efficient cash conversion.

Earnings Power And Capital Efficiency

Yellow Pages demonstrates steady earnings power, with operating cash flow covering its modest capital expenditures multiple times over. The company’s capital efficiency is evident in its ability to generate CAD 39 million in operating cash flow against a market cap of CAD 156.9 million, suggesting strong free cash flow yield. Its low beta (0.302) further underscores earnings stability relative to market volatility.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with CAD 44.2 million in cash and equivalents against total debt of CAD 39.94 million, indicating a net cash position. This conservative leverage profile provides flexibility for shareholder returns or strategic investments. The absence of significant capex demands further bolsters financial resilience.

Growth Trends And Dividend Policy

Yellow Pages operates in a mature industry, with growth likely tied to digital adoption among SMEs. The company pays a dividend of CAD 1.00 per share, offering a yield of approximately 6.4% based on its current market cap. Payout sustainability appears manageable given its strong cash flow generation and lean operational model.

Valuation And Market Expectations

Trading at a market cap of CAD 156.9 million, the company’s valuation reflects its niche positioning and stable cash flows. The low beta suggests investors view it as a defensive play, while the dividend yield may appeal to income-focused shareholders. However, limited top-line growth potential could cap multiple expansion.

Strategic Advantages And Outlook

Yellow Pages benefits from brand legacy and localized SME relationships, though its long-term outlook hinges on digital innovation and competitive differentiation. The company’s capital-light model and strong cash flow support shareholder returns, but sustained relevance in a rapidly evolving digital advertising landscape remains a key challenge.

Sources

Company filings, market data

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