DIV Intrinsic Valuation and Fundamental Analysis - Diversified Royalty Corp - Alpha Spread

Diversified Royalty Corp
TSX:DIV

Watchlist Manager
Diversified Royalty Corp Logo
Diversified Royalty Corp
TSX:DIV
Watchlist
Price: 2.82 CAD -0.35% Market Closed
Market Cap: 466.1m CAD
Have any thoughts about
Diversified Royalty Corp?
Write Note

Intrinsic Value

The intrinsic value of one DIV stock under the Base Case scenario is 2.1 CAD. Compared to the current market price of 2.82 CAD, Diversified Royalty Corp is Overvalued by 25%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DIV Intrinsic Value
2.1 CAD
Overvaluation 25%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
How do you feel about DIV?
Bearish
Neutral
Bullish

Valuation Backtest
Diversified Royalty Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling DIV based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Diversified Royalty Corp

Provide an overview of the primary business activities
of Diversified Royalty Corp.

What unique competitive advantages
does Diversified Royalty Corp hold over its rivals?

What risks and challenges
does Diversified Royalty Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Diversified Royalty Corp.

Provide P/S
for Diversified Royalty Corp.

Provide P/E
for Diversified Royalty Corp.

Provide P/OCF
for Diversified Royalty Corp.

Provide P/FCFE
for Diversified Royalty Corp.

Provide P/B
for Diversified Royalty Corp.

Provide EV/S
for Diversified Royalty Corp.

Provide EV/GP
for Diversified Royalty Corp.

Provide EV/EBITDA
for Diversified Royalty Corp.

Provide EV/EBIT
for Diversified Royalty Corp.

Provide EV/OCF
for Diversified Royalty Corp.

Provide EV/FCFF
for Diversified Royalty Corp.

Provide EV/IC
for Diversified Royalty Corp.

Show me price targets
for Diversified Royalty Corp made by professional analysts.

What are the Revenue projections
for Diversified Royalty Corp?

How accurate were the past Revenue estimates
for Diversified Royalty Corp?

What are the Net Income projections
for Diversified Royalty Corp?

How accurate were the past Net Income estimates
for Diversified Royalty Corp?

What are the EPS projections
for Diversified Royalty Corp?

How accurate were the past EPS estimates
for Diversified Royalty Corp?

What are the EBIT projections
for Diversified Royalty Corp?

How accurate were the past EBIT estimates
for Diversified Royalty Corp?

Compare the revenue forecasts
for Diversified Royalty Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Diversified Royalty Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Diversified Royalty Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Diversified Royalty Corp compared to its peers.

Compare the P/E ratios
of Diversified Royalty Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Diversified Royalty Corp with its peers.

Analyze the financial leverage
of Diversified Royalty Corp compared to its main competitors.

Show all profitability ratios
for Diversified Royalty Corp.

Provide ROE
for Diversified Royalty Corp.

Provide ROA
for Diversified Royalty Corp.

Provide ROIC
for Diversified Royalty Corp.

Provide ROCE
for Diversified Royalty Corp.

Provide Gross Margin
for Diversified Royalty Corp.

Provide Operating Margin
for Diversified Royalty Corp.

Provide Net Margin
for Diversified Royalty Corp.

Provide FCF Margin
for Diversified Royalty Corp.

Show all solvency ratios
for Diversified Royalty Corp.

Provide D/E Ratio
for Diversified Royalty Corp.

Provide D/A Ratio
for Diversified Royalty Corp.

Provide Interest Coverage Ratio
for Diversified Royalty Corp.

Provide Altman Z-Score Ratio
for Diversified Royalty Corp.

Provide Quick Ratio
for Diversified Royalty Corp.

Provide Current Ratio
for Diversified Royalty Corp.

Provide Cash Ratio
for Diversified Royalty Corp.

What is the historical Revenue growth
over the last 5 years for Diversified Royalty Corp?

What is the historical Net Income growth
over the last 5 years for Diversified Royalty Corp?

What is the current Free Cash Flow
of Diversified Royalty Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Diversified Royalty Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Diversified Royalty Corp

Current Assets 12.8m
Cash & Short-Term Investments 4m
Receivables 6.2m
Other Current Assets 2.6m
Non-Current Assets 554.5m
Long-Term Investments 40.8m
PP&E 711k
Intangibles 511.5m
Other Non-Current Assets 1.5m
Current Liabilities 18.5m
Accounts Payable 1.8m
Other Current Liabilities 16.7m
Non-Current Liabilities 311.4m
Long-Term Debt 288.4m
Other Non-Current Liabilities 23m
Efficiency

Earnings Waterfall
Diversified Royalty Corp

Revenue
61.9m CAD
Operating Expenses
-6.2m CAD
Operating Income
55.7m CAD
Other Expenses
-24m CAD
Net Income
31.7m CAD

Free Cash Flow Analysis
Diversified Royalty Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

DIV Profitability Score
Profitability Due Diligence

Diversified Royalty Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Positive Operating Income
Positive Net Income
Exceptional 3-Years Revenue Growth
ROE is Increasing
56/100
Profitability
Score

Diversified Royalty Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

DIV Solvency Score
Solvency Due Diligence

Diversified Royalty Corp's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Low Altman Z-Score
28/100
Solvency
Score

Diversified Royalty Corp's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DIV Price Targets Summary
Diversified Royalty Corp

Wall Street analysts forecast DIV stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DIV is 3.93 CAD with a low forecast of 3.03 CAD and a high forecast of 5.25 CAD.

Lowest
Price Target
3.03 CAD
7% Upside
Average
Price Target
3.93 CAD
39% Upside
Highest
Price Target
5.25 CAD
86% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DIV?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for DIV is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about DIV dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

DIV Price
Diversified Royalty Corp

1M 1M
+3%
6M 6M
-1%
1Y 1Y
+1%
3Y 3Y
+13%
5Y 5Y
+35%
10Y 10Y
+149%
Annual Price Range
2.82
52w Low
2.38
52w High
2.92
Price Metrics
Average Annual Return 9.65%
Standard Deviation of Annual Returns 18.92%
Max Drawdown -64%
Shares Statistics
Market Capitalization 466.1m CAD
Shares Outstanding 165 268 000
Percentage of Shares Shorted 2.74%

Competitive Landscape

Profile

Diversified Royalty Corp Logo
Diversified Royalty Corp

Country

Canada

Industry

Retail

Market Cap

466.1m CAD

Dividend Yield

8.72%

Description

Diversified Royalty Corp. engages in the acquisition of well-managed royalties from multi-location businesses and franchisors. The company is headquartered in Vancouver, British Columbia and currently employs 38 full-time employees. The firm is engaged in the business of acquiring royalties from multi-location businesses and franchisors in North America. The Company’s objective is to acquire royalty streams from a diverse group of multi-location businesses and franchisors. The firm's Royalty Partners include Mr. Lube Canada Limited Partnership (Mr. Lube), LoyaltyOne Co. (LoyaltyOne), Mr. Mikes Restaurants Corporation (Mr. Mikes), Nurse Next Door Professional Homecare Services Inc. (Nurse Next Door) and Oxford Learning Centres, Inc. (Oxford). The Mr. Lube provides a variety of automotive maintenance services that include fluid changes, filter replacements, windshield chip repair and tire services. Mr. Mikes provides full-service casual dining restaurant from its signature steaks and Mikeburgers to home-branded wines and beers. Oxford provides franchise tutoring services. Nurse Next Door is a home care provider.

Contact

BRITISH COLUMBIA
Vancouver
Suite 330 - 609, Granville Street, PO Box 10033
+16042353146.0
diversifiedroyaltycorp.com

IPO

1996-09-12

Employees

38

Officers

See Also

Discover More
What is the Intrinsic Value of one DIV stock?

The intrinsic value of one DIV stock under the Base Case scenario is 2.1 CAD.

Is DIV stock undervalued or overvalued?

Compared to the current market price of 2.82 CAD, Diversified Royalty Corp is Overvalued by 25%.

Back to Top