Clairvest Group Inc.

Clairvest Group Inc.

85.00
CAD
0.00
(0.00%)
10.12EPS
7.66P/E
1.04BMarket Cap
Clairvest Group Inc.
TSX:CVG
(Toronto Stock Exchange)

Recent

price

85.00

P/E

ratio

7.66

div

yld

1.07%

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
CAD
1.04
1.75
2.76
3.84
5.19
3.92
6.7
10.99
10.65
6.98
11.65
27.58
7.92
2.01
11.85
12.42
14.79
Revenue per Share
1.23
1.46
2.36
2.56
3.43
2.63
4.61
8.15
7.87
4.6
6.96
21.93
3.48
-0.23
8.47
8.04
10.12
Basic EPS, GAAP
0.66
-0.01
2.12
-3.8
3.34
-2.04
3.09
-0.21
13.67
-0.37
-0.11
2.69
0.88
-2.33
5.45
8.21
11
Free Cash Flow per Basic Share
0.1
0.2
0.21
0.23
0.25
0.3
0.32
0.36
0.44
0.52
5.55
0.57
0.78
0.82
0.81
0.9
0.91
Dividend per Share
19.65
20.93
24.06
26.39
29.58
31.91
36.21
44.01
51.44
55.55
56.97
78.33
81.05
80.16
88.3
96.6
99.25
Book Value per Share
19.65
20.93
24.06
26.39
29.58
31.91
36.21
44.01
51.44
55.55
56.97
78.33
81.05
80.16
88.3
96.6
99.25
Tangible Book Value per Share
16
15
15
15
15
15
15
15
15
15
15
15
15
15
14
14
14
Basic Weighted Avg Shares
17
27
42
58
79
60
102
167
161
106
176
415
119
30
171
173
203
Sales/Revenue/Turnover
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Operating Margin (%)
- -
- -
- -
1
1
1
- -
1
1
1
1
1
1
1
1
2
2
Depreciation Expense
20
22
36
39
52
40
70
124
119
69
105
330
52
-3
122
112
139
Net Income, GAAP
13.55
16.63
14.39
11.5
5.94
7.54
11.9
9.45
13.52
12.34
10.23
11.95
17.77
- -
11.91
14.43
13.97
Effective Tax Rate (%)
118.4
83.37
85.61
66.71
66.1
67.15
68.8
74.16
73.88
65.87
59.73
79.52
43.96
-11.25
71.46
64.76
68.46
Profit Margin (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Working Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
LT Debt
302
316
364
399
448
486
550
667
779
837
858
1,179
1,218
1,176
1,252
1,293
1,328
Total Equity
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
6.58
7.24
10.51
10.17
12.28
8.57
13.54
20.33
16.49
8.6
12.37
32.42
4.37
- -
10.05
8.81
10.75
Return on Capital (%)
6.58
7.24
10.51
10.17
12.28
8.57
13.54
20.33
16.49
8.6
12.37
32.42
4.37
-0.28
10.05
8.81
10.75
Return on Common Equity (%)

Capital Structure

CAD

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
- -
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
14
13
13
Market Capitalization
1,000
994
1,039

Working Capital

CAD

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
- -
- -
Cash, Cash Equivalents & STI
199
221
246
Accounts Receivable, Net
- -
- -
- -
Inventories
- -
- -
- -
Total Current Liabilities
- -
- -
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
- -
- -
Deferred Revenue
- -
- -
- -

Growth Rates

CAD

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
10.83%
9.41%
3.34%
Free Cash Flow
-1,041.59%
-640.51%
45.49%
Net Income, GAAP
-356.61%
-744.71%
-8.19%
Sales/Revenue/Turnover
62.79%
92.89%
1.31%
Total Cash Common Dividend
98.8%
-9.21%
6.57%

Quarterly Revenue

CAD

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
37
52
51
32
171
2026
39
-85
128
91
173
2027
69
- -
- -
- -
- -

Quarterly Earnings Per Share

CAD

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
1.63
2.68
2.7
1.46
8.47
2026
1.51
-5.43
7.65
4.56
8.04
2027
3.61
- -
- -
- -
- -

Quarterly Dividends Per Share

CAD

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
0.81
- -
- -
0.81
2026
- -
0.88
- -
- -
0.9
2027
- -
- -
- -
- -
- -
Business
Clairvest Group Inc. (TSX: CVG) is a Toronto-based private equity management firm that partners with entrepreneurs and management teams to build strategically significant owner-led businesses through mid-market growth equity investments, buyouts, industry consolidations, and acquisitions. The firm deploys its own capital alongside institutional investors via the Clairvest Equity Partners (CEP) limited partnerships, including CEP III, IV, V, VI, and VII, managing over C$4.6 billion in equity capital with a track record of 69 platform investments across North America and select international markets. Core investment segments encompass gaming (e.g., racinos, casinos, online platforms like Delaware Park, Wyoming Downs, The Nash Casino), environmental services (e.g., waste management firms like Red Oak Sanitation, Star Waste, Beneficial Reuse Management), medical practice management (e.g., dental and physical therapy providers like Bluetree Dental, Mountain Land Physical Therapy, Abra Health), aerospace/defense/government services (e.g., NexTech Solutions, Top Aces), life sciences (e.g., Boca Biolistics), information technology/managed services (e.g., F12.net, Meriplex Communications), renewable energy (e.g., NovaSource), insurance brokerage (e.g., Acera Insurance), and co-packing/food & beverage (e.g., Redstone Food Group, Brunswick Bierworks); typical equity investments range from C$25 million to C$100 million in companies with EBITDA of C$10 million to C$50 million. Founded in 1987 and headquartered at 22 St. Clair Avenue East, Suite 1700, Toronto, Ontario, Clairvest primarily targets mid-market opportunities in Canada and the United States, with historical exposure to select international sectors. Recent developments include the realization of legacy investments such as Winters Bros. Waste Systems of Long Island (July 2024, generating $87.8 million in proceeds for CEP V Co-Invest and a $77.5 million lifetime gain), Chilean Gaming Holdings (June 2024, $41 million proceeds for CEP III Co-Invest), FSB Technology (July 2024, $4.8 million proceeds for CEP VI Co-Invest), and Durante Rentals (June 2024). In fiscal 2025, Clairvest and CEP VII launched new platforms including Red Oak Sanitation (May 2024, US$30 million equity for 33.3% stake), Wyoming Downs (May 2024, US$62.2 million), Redstone Food Group (November 2024, C$42.1 million for 33.3% stake), and follow-on investments totaling $13.5 million across existing portfolio companies; post-year-end additions encompassed NCS Engineers (April 2025, US$22 million for 42.3% stake) and Beneficial Reuse Management (May 2025, US$72.5 million for 84.6% stake). In October 2025, Clairvest and CEP VII agreed to acquire MGM Northfield Park operations from MGM Resorts International for US$546 million (expected equity contribution of US$165 million, with Clairvest's direct portion at 20-25%), marking its 17th gaming investment and pending regulatory approvals for a first-half 2026 close; the firm also completed a $25 million equity investment in Boca Biolistics (September 2024) to support expansion in biopharmaceuticals, clinical research, biobanking, and oncology. Amid challenges, Clairvest fully provisioned its Head Digital Works investment in Q2 fiscal 2026 due to adverse Indian regulatory changes, shifting focus to North American opportunities, while book value stood at $1.25 billion ($88.30 per share) as of March 31, 2025, supported by $295.7 million in treasury funds and a 3.8x aggregate multiple on 46 realized investments.

Company News