investorscraft@gmail.com

Intrinsic Valuegoeasy Ltd. (GSY.TO)

Previous Close$125.12
Intrinsic Value
Upside potential
Previous Close
$125.12

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

goeasy Ltd. operates as a leading non-prime consumer lender and leasing provider in Canada, serving customers who may not qualify for traditional banking services. The company’s two core segments, Easyfinancial and Easyhome, cater to distinct but complementary markets. Easyfinancial specializes in unsecured and secured installment loans, point-of-sale financing, and small business loans, while Easyhome focuses on lease-to-own arrangements for household goods, electronics, and furniture. This dual-segment approach allows goeasy to capture demand across credit-constrained demographics, leveraging its extensive network of 294 Easyfinancial locations and 158 Easyhome stores. The company’s strategic positioning in the non-prime lending space enables it to benefit from higher interest margins while managing risk through disciplined underwriting. Its diversified product suite and omnichannel presence reinforce its competitive edge in a fragmented market. As regulatory scrutiny on alternative lenders intensifies, goeasy’s established compliance framework and scalable operations position it favorably for sustained growth in Canada’s evolving financial services landscape.

Revenue Profitability And Efficiency

goeasy reported revenue of CAD 1.52 billion for the fiscal year, with net income reaching CAD 283.1 million, reflecting a robust margin. Diluted EPS stood at CAD 16.3, underscoring strong earnings power. However, operating cash flow was negative at CAD -469.4 million, likely due to loan portfolio growth, while capital expenditures remained modest at CAD -10.0 million, indicating efficient asset utilization.

Earnings Power And Capital Efficiency

The company’s earnings are driven by high-yielding loans and leases, with a focus on non-prime borrowers. Its ability to generate CAD 283.1 million in net income on a CAD 3.69 billion debt load suggests disciplined capital allocation. The negative operating cash flow may reflect reinvestment in receivables, but the solid EPS growth highlights underlying profitability.

Balance Sheet And Financial Health

goeasy holds CAD 251.4 million in cash and equivalents against total debt of CAD 3.69 billion, indicating leverage that supports growth but requires careful monitoring. The debt-to-equity structure aligns with industry norms for consumer finance firms, and the company’s liquidity position appears manageable given its recurring revenue streams.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by its expanding loan portfolio and store network. A dividend of CAD 4.97 per share signals confidence in cash flow sustainability, appealing to income-focused investors. Future growth may hinge on maintaining credit quality while scaling operations in a competitive non-prime lending environment.

Valuation And Market Expectations

With a market cap of CAD 2.40 billion and a beta of 1.55, goeasy trades with higher volatility, reflecting sensitivity to economic cycles. Investors likely price in continued execution in non-prime lending, though regulatory risks and credit cycle exposure remain key considerations.

Strategic Advantages And Outlook

goeasy’s dual-segment model and entrenched market position provide resilience against economic headwinds. Its focus on underserved consumers and scalable infrastructure positions it for long-term growth, though success will depend on prudent risk management and adaptive strategies in a tightening regulatory climate.

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