investorscraft@gmail.com

Intrinsic Value of Exchange Income Corporation (EIF.TO)

Previous Close$65.87
Intrinsic Value
Upside potential
Previous Close
$65.87

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

Exchange Income Corporation operates a diversified portfolio of aerospace, aviation, and manufacturing businesses, serving niche markets with specialized services. Its Aerospace & Aviation segment provides critical regional air services, including scheduled flights, cargo transport, and emergency medical operations, primarily in underserved Canadian communities. The segment also supports global clients with maritime surveillance, aircraft modifications, and pilot training, leveraging its expertise in high-demand aviation niches. The Manufacturing segment produces high-value components for aerospace, defense, and industrial applications, alongside infrastructure solutions for telecommunications and agriculture. This dual-segment approach allows the company to balance cyclical exposure while maintaining steady demand from essential services. Exchange Income Corporation differentiates itself through vertical integration, long-term contracts, and a focus on mission-critical operations, positioning it as a resilient player in regional aviation and industrial manufacturing. Its strategic acquisitions and operational synergies further strengthen its market foothold, particularly in Canada’s remote regions where alternatives are limited.

Revenue Profitability And Efficiency

Exchange Income Corporation reported FY revenue of CAD 2.66 billion, with net income of CAD 121.2 million, reflecting a net margin of approximately 4.6%. Operating cash flow stood at CAD 357 million, though capital expenditures of CAD 490.4 million indicate heavy reinvestment. The company’s diversified revenue streams and cost discipline support stable profitability, albeit with moderate margins typical of capital-intensive industries.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 2.49 underscores its ability to generate earnings despite high operational costs. Its capital efficiency is tempered by significant capex, but recurring revenue from aviation services and manufacturing contracts provides a steady cash flow base. Debt levels are elevated, but long-term contracts and essential service offerings mitigate liquidity risks.

Balance Sheet And Financial Health

With CAD 71.8 million in cash and total debt of CAD 2.33 billion, the company’s leverage is notable, though manageable given its asset-heavy model. The balance sheet reflects investments in fleet and manufacturing capacity, with liquidity supported by operating cash flows. Dividend payments of CAD 2.64 per share suggest a commitment to shareholder returns, albeit with a focus on sustainable payout ratios.

Growth Trends And Dividend Policy

Exchange Income Corporation has pursued growth via acquisitions and organic expansion, particularly in regional aviation and specialized manufacturing. Its dividend yield is attractive, but investors should monitor capex and debt levels to assess sustainability. The company’s focus on underserved markets and long-term contracts provides a stable growth runway, though macroeconomic headwinds could impact discretionary spending in manufacturing.

Valuation And Market Expectations

Trading at a market cap of CAD 2.92 billion and a beta of 0.89, the stock exhibits moderate volatility relative to the market. Valuation multiples reflect its hybrid industrial-services profile, with investors likely pricing in steady cash flows from essential aviation services and growth potential in manufacturing.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its regional monopolies, vertical integration, and government-contracted services. Near-term challenges include debt servicing and capex demands, but its diversified model and essential service offerings position it for resilience. Long-term growth hinges on operational efficiency and strategic acquisitions in high-margin niches.

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