(DIV) Diversified Royalty - Ratings and Ratios
Royalty, Trademarks, Franchise, Brands, Services
DIV EPS (Earnings per Share)
DIV Revenue
Description: DIV Diversified Royalty
Diversified Royalty Corp (DIV) is a multi-royalty corporation that has strategically positioned itself in the North American market by acquiring royalties from diverse multi-location businesses and franchisors. Its portfolio includes well-known trademarks such as Sutton, Mr. Lube + Tires, AIR MILES, Mr. Mikes, Nurse Next Door, Oxford Learning Centres, Stratus Building Solutions, and BarBurrito, showcasing a broad range of industries from automotive and retail to education and services.
With a history dating back to 1992, initially as BENEV Capital Inc., the company rebranded to Diversified Royalty Corp in 2014, marking a significant shift in its business model towards royalty acquisition. Headquartered in Vancouver, Canada, the company has established itself as a player in the industrial conglomerates sector, as classified under the GICS Sub Industry. Its business model is designed to generate revenue through royalties, offering a relatively stable income stream.
From a technical analysis perspective, the stock has shown a positive trend, with its last price of $3.18 CAD being near its 52-week high of $3.19 CAD. The short-term and long-term moving averages (SMA20 at $3.02 CAD, SMA50 at $2.92 CAD, and SMA200 at $2.78 CAD) indicate a bullish trend. The Average True Range (ATR) of 0.05 CAD, representing a 1.56% daily volatility, suggests a relatively stable stock. Given the current technical setup, a potential short-term target could be a break through the 52-week high, potentially reaching $3.50 CAD, based on a momentum-driven price action.
Fundamentally, the company has a market capitalization of $526.19M CAD, with a price-to-earnings ratio of 18.29 and a forward P/E of 15.55, indicating moderate valuation. The return on equity (RoE) stands at 9.39%, suggesting a decent return for shareholders. Combining the fundamental data with the technical analysis, a forecast for DIV could be cautiously optimistic, with potential for the stock to reach $3.50 CAD in the next 6-12 months, driven by the ongoing acquisition of new royalties and the steady performance of its current portfolio. This forecast is contingent on the company continuing to expand its royalty base and maintaining its financial health, alongside favorable market conditions.
Investors should monitor the companys future acquisitions and the performance of its royalty portfolio, as these are key drivers of its stock performance. The companys ability to expand into new markets and industries, as well as its financial management, will be crucial in determining its future growth. With a strong foundation and a positive technical trend, DIV appears poised for potential growth, making it a stock worth watching in the industrial conglomerates sector.
DIV Stock Overview
Market Cap in USD | 403m |
Sub-Industry | Industrial Conglomerates |
IPO / Inception |
DIV Stock Ratings
Growth Rating | 83.3 |
Fundamental | 64.1% |
Dividend Rating | 86.2 |
Rel. Strength | 9.61 |
Analysts | - |
Fair Price Momentum | 4.04 CAD |
Fair Price DCF | 1.43 CAD |
DIV Dividends
Dividend Yield 12m | 7.47% |
Yield on Cost 5y | 18.49% |
Annual Growth 5y | 3.45% |
Payout Consistency | 88.9% |
Payout Ratio | 86.0% |
DIV Growth Ratios
Growth Correlation 3m | 94.1% |
Growth Correlation 12m | 59.4% |
Growth Correlation 5y | 92.6% |
CAGR 5y | 22.31% |
CAGR/Max DD 5y | 0.88 |
Sharpe Ratio 12m | -0.24 |
Alpha | 23.67 |
Beta | 0.306 |
Volatility | 15.74% |
Current Volume | 245.2k |
Average Volume 20d | 245.2k |
Stop Loss | 3.3 (-4.1%) |
Signal | 0.35 |
Piotroski VR‑10 (Strict, 0-10) 5.0
Net Income (27.1m TTM) > 0 and > 6% of Revenue (6% = 3.93m TTM) |
FCFTA 0.08 (>2.0%) and ΔFCFTA 16.11pp (YES ≥ +1.0pp, WARN ≥ +0.5pp) |
NWC/Revenue 14.14% (prev -5.21%; Δ 19.35pp) (YES ≤20% & Δ≤-1pp; WARN ≤25% & Δ≤0 oder ≤40% & Δ≤-3pp) |
CFO/TA 0.14 (>3.0%) and CFO 80.6m > Net Income 27.1m (YES >=105%, WARN >=100%) |
Net Debt (240.2m) to EBITDA (28.4m) ratio: 8.46 <= 3.0 (WARN <= 3.5) |
Current Ratio 1.76 (target 1.5–3.0; WARN 1.2–<1.5 or >3.0–5.0; CFO/TA gate active) |
Outstanding Shares last Quarter (167.6m) change vs 12m ago 8.95% (target <= -2.0% for YES) |
Gross Margin 98.92% (prev 98.09%; Δ 0.84pp) >=18% & Δ>=+0.5pp (WARN >=15% & Δ>=0) |
Asset Turnover 11.46% (prev 10.40%; Δ 1.06pp) >=50% & Δ>=+2pp (WARN >=35% & Δ>=0) |
Interest Coverage Ratio 1.68 (EBITDA TTM 28.4m / Interest Expense TTM 16.8m) >= 6 (WARN >= 3) |
Altman Z'' 0.83
(A) 0.02 = (Total Current Assets 21.5m - Total Current Liabilities 12.3m) / Total Assets 574.7m |
(B) -0.15 = Retained Earnings (Balance) -84.1m / Total Assets 574.7m |
(C) 0.05 = EBIT TTM 28.3m / Avg Total Assets 572.2m |
(D) 0.83 = Book Value of Equity 237.0m / Total Liabilities 286.9m |
Total Rating: 0.83 = (6.56 * A) + (3.26 * B) + (6.72 * C) + (1.05 * D) |
ValueRay F-Score (Strict, 0-100) 64.10
1. Piotroski 5.0pt = 0.0 |
2. FCF Yield 5.81% = 2.91 |
3. FCF Margin 69.86% = 7.50 |
4. Debt/Equity 0.86 = 2.14 |
5. Debt/Ebitda 8.77 = -2.50 |
6. ROIC - WACC -1.53% = -1.92 |
7. RoE 9.39% = 0.78 |
8. Rev. Trend 91.08% = 4.55 |
9. Rev. CAGR 12.17% = 1.52 |
10. EPS Trend data missing |
11. EPS CAGR -7.09% = -0.89 |
What is the price of DIV shares?
Over the past week, the price has changed by +2.08%, over one month by +4.56%, over three months by +17.85% and over the past year by +31.57%.
Is Diversified Royalty a good stock to buy?
Based on momentum, paid dividends and discounted-cash-flow analyses, the fair value of DIV is around 4.04 CAD . This means that DIV is currently undervalued and has a potential upside of +17.44% (Margin of Safety).
Is DIV a buy, sell or hold?
What are the forecasts/targets for the DIV price?
Issuer | Target | Up/Down from current |
---|---|---|
Wallstreet Target Price | 3.9 | 12.2% |
Analysts Target Price | - | - |
ValueRay Target Price | 4.4 | 27.3% |
DIV Fundamental Data Overview
Market Cap CAD = 554.3m (554.3m CAD * 1.0 CAD.CAD)
CCE Cash And Equivalents = 15.3m CAD (last quarter)
P/E Trailing = 20.4375
P/E Forward = 16.3399
P/S = 8.4561
P/B = 1.9257
Beta = 1.089
Revenue TTM = 65.5m CAD
EBIT TTM = 28.3m CAD
EBITDA TTM = 28.4m CAD
Long Term Debt = 248.9m CAD (from longTermDebt, last quarter)
Short Term Debt = unknown (0.0)
Debt = 248.9m CAD (Calculated: Short Term 0.0 + Long Term 248.9m)
Net Debt = 240.2m CAD (from netDebt column, last quarter)
Enterprise Value = 787.9m CAD (554.3m + Debt 248.9m - CCE 15.3m)
Interest Coverage Ratio = 1.68 (Ebit TTM 28.3m / Interest Expense TTM 16.8m)
FCF Yield = 5.81% (FCF TTM 45.8m / Enterprise Value 787.9m)
FCF Margin = 69.86% (FCF TTM 45.8m / Revenue TTM 65.5m)
Net Margin = 41.35% (Net Income TTM 27.1m / Revenue TTM 65.5m)
Gross Margin = 98.92% ((Revenue TTM 65.5m - Cost of Revenue TTM 707.0k) / Revenue TTM)
Tobins Q-Ratio = 3.32 (Enterprise Value 787.9m / Book Value Of Equity 237.0m)
Interest Expense / Debt = 1.27% (Interest Expense 3.15m / Debt 248.9m)
Taxrate = 29.00% (from yearly Tax Provision: 10.9m / 37.5m)
NOPAT = 20.1m (EBIT 28.3m * (1 - 29.00%))
Current Ratio = 1.76 (Total Current Assets 21.5m / Total Current Liabilities 12.3m)
Debt / Equity = 0.86 (Debt 248.9m / last Quarter total Stockholder Equity 287.8m)
Debt / EBITDA = 8.77 (Net Debt 240.2m / EBITDA 28.4m)
Debt / FCF = 5.43 (Debt 248.9m / FCF TTM 45.8m)
Total Stockholder Equity = 288.7m (last 4 quarters mean)
RoA = 4.72% (Net Income 27.1m, Total Assets 574.7m )
RoE = 9.39% (Net Income TTM 27.1m / Total Stockholder Equity 288.7m)
RoCE = 5.27% (Ebit 28.3m / (Equity 288.7m + L.T.Debt 248.9m))
RoIC = 3.67% (NOPAT 20.1m / Invested Capital 547.5m)
WACC = 5.21% (E(554.3m)/V(803.1m) * Re(7.14%)) + (D(248.9m)/V(803.1m) * Rd(1.27%) * (1-Tc(0.29)))
Shares Correlation 5-Years: 70.0 | Cagr: 6.46%
Discount Rate = 7.14% (= CAPM, Blume Beta Adj.) -> floored to rf + ERP 8.05%
[DCF Debug] Terminal Value 69.49% ; FCFE base≈45.8m ; Y1≈28.8m ; Y5≈12.1m
Fair Price DCF = 1.43 (DCF Value 242.0m / Shares Outstanding 169.5m; 5y FCF grow -42.91% → 3.0% )
Revenue Correlation: 91.08 | Revenue CAGR: 12.17%
Revenue Growth Correlation: -82.37%
EPS Correlation: N/A | EPS CAGR: -7.09%
EPS Growth Correlation: 8.83%