investorscraft@gmail.com

Intrinsic ValueSienna Senior Living Inc. (SIA.TO)

Previous Close$21.21
Intrinsic Value
Upside potential
Previous Close
$21.21

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

Sienna Senior Living Inc. is a leading Canadian provider of senior living and long-term care (LTC) services, operating in the highly regulated healthcare sector. The company's revenue model is anchored in its ownership and operation of 70 seniors' living residences, which include retirement homes, LTC facilities, and specialized care units. Its diversified service offerings—ranging from independent living to memory care and palliative services—cater to the growing demand for senior care in Canada, driven by an aging population. Sienna differentiates itself through a combination of owned and managed properties, ensuring stable cash flows from government-funded LTC beds and private-pay retirement suites. The company holds a strong regional presence, particularly in Ontario, where demographic trends support long-term demand. Its integrated care approach, combining housing with healthcare services, positions it as a trusted provider in a competitive market increasingly focused on quality and specialized care.

Revenue Profitability And Efficiency

Sienna reported revenue of CAD 893.2 million in its latest fiscal year, with net income of CAD 38.4 million, reflecting a net margin of approximately 4.3%. The company generated CAD 149.9 million in operating cash flow, though capital expenditures of CAD 148.0 million indicate significant reinvestment needs. Its diluted EPS of CAD 0.50 suggests modest but stable earnings power in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company's earnings are supported by a mix of government-subsidized LTC operations and private-pay retirement services, providing revenue stability. However, high capital expenditures relative to operating cash flow highlight the sector's intensive infrastructure requirements. Sienna's ability to maintain positive net income despite these demands underscores its operational discipline and cost management in a labor-sensitive industry.

Balance Sheet And Financial Health

Sienna's balance sheet shows CAD 127.2 million in cash against total debt of CAD 1.01 billion, reflecting leveraged growth typical for real estate-based healthcare operators. The debt load is manageable given the essential-service nature of its assets, but investors should monitor interest coverage and refinancing risks in a rising-rate environment.

Growth Trends And Dividend Policy

With Canada's senior population projected to grow steadily, Sienna benefits from structural demand tailwinds. The company pays a dividend of CAD 0.936 per share, yielding approximately 5-6% based on current share prices, appealing to income-focused investors. Growth is likely to be incremental, driven by occupancy improvements and selective acquisitions rather than rapid expansion.

Valuation And Market Expectations

At a market cap of CAD 1.66 billion, Sienna trades at roughly 1.9x revenue and 43x net income, reflecting premium pricing for healthcare real estate assets. Its beta of 1.01 suggests market-aligned volatility. Investors appear to value its defensive characteristics and demographic tailwinds over pure earnings growth.

Strategic Advantages And Outlook

Sienna's competitive edge lies in its scaled operations, government partnerships, and integrated care model. Regulatory changes and staffing costs remain key risks, but its focus on high-acuity care segments positions it well for long-term relevance. The outlook is stable, with modest growth expected as Canada's healthcare system adapts to aging demographics.

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