EN DE

Genesis Land Development Corp (GDC) Fair Value & Analysis

Real Estate · CA · Market cap C$192M

GL Genesis Land Development Corp GDC · TO
PriceC$3.32
Fair ValueC$8.65
Upside+160.5%
Quality50/100
Watch Genesis Land Development Corp for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.1% net margin
Low debt · generates free cash flow
Ranks above peers (10/14)
Narrow moat 43/100
Evidence: Medium Range C$4.19 – C$11.38 Share as image

Fair value as of: Aug 13, 2026

From 16 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from C$8.53 to C$8.65 (+1.4%) since Jul 18, 2026. Share price −1.8% over the past month.

A solid business, screening 161% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (C$4.19). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide (C$4.19 to C$11.38). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (50/100) at a price below fair value, the discount is the argument here, not the business quality.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$3.76 C$0.6806 Fair Value C$8.65 Jun 2020 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range C$0.6806 – C$3.76 · fair‑value band C$4.19 – C$11.38 · the C$3.32 price screens below the C$8.65 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Genesis Land Development Corp (GDC) currently trades at C$3.32, while our model-based Fair Value estimate is C$8.65, implying the stock looks roughly 160.5% undervalued today. The Quality Score stands at 50/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Genesis Land Development Corp generated revenue of C$374M at a net margin of 9.1%. Revenue declined 11.6% year over year. It earns a return on equity of 11.8%. Net debt stands at C$120M. Fundamentals as of Aug 13, 2026

Our scenario range runs from C$4.19 (bear case) to C$11.38 (bull case); at C$3.32, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 8% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 15% fair-value upside, at 161%, GDC screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF C$2.58 C$4.38 C$7.60 80
Residual Income C$4.56 C$5.12 C$7.52 76
Rev-Margin DCF C$7.22 C$16.59 C$32.06 74
All 16 models by family
DCF Models
FCF DCF C$2.80 C$4.16 C$8.15 38
5Y Revenue Exit C$7.22 C$14.45 C$29.40 39
5Y EBITDA Exit C$9.33 C$18.79 C$37.04 41
10Y Revenue Exit C$5.16 C$13.96 C$21.46 36
10Y EBITDA Exit C$6.78 C$17.69 C$38.63 37
Dividend Discount
Gordon GGM C$2.04 C$3.42 C$4.44 70
DDM Multi-Stage C$2.04 C$3.24 C$3.68 61
Multiples
P/S Multiple C$8.89 C$11.85 C$14.82 58
P/B Multiple C$7.96 C$10.61 C$13.26 55
EV/EBIT C$17.10 C$23.01 C$28.91 53
EV/EBITDA C$13.19 C$17.78 C$22.38 54
EV/Revenue C$9.16 C$13.35 C$17.53 43
Asset-Based
NCAV (Graham) C$2.65 C$3.55 C$5.30 50
Growth DCF
Growth DCF C$2.58 C$4.38 C$7.60 80
Rev-Margin DCF C$7.22 C$16.59 C$32.06 74
Economic Profit
Residual Income C$4.56 C$5.12 C$7.52 76

Widest divergence: DCF Models (C$14.45) versus Dividend Discount (C$3.24). Highest evidence: Growth DCF (80).

Notify me when GDC reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) C$374M
Revenue growth (YoY) -11.6%
Net margin 9.1%
Return on equity 11.8%
Free cash flow C$16.2M FY2025
P/E ratio 5.6
More key figures
Operating margin 3.7%
EPS (TTM) C$0.5900
EPS growth (YoY) -86.3%
Net debt C$120M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 50 · Market factors (momentum, volatility) 57

Profitability 43
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 38
Earnings quality: real cash, not paper profit
Fin. Strength 52
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 55
Distance to the 52-week high (market factor)
Net Issuance 83
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Genesis Land Development Corp., an integrated land developer and residential home builder, owns and develops residential lands and serviced lots in the Calgary Metropolitan Area, Canada. It operates through Land Development and Home Building segments.

Full company description

Genesis Land Development Corp., an integrated land developer and residential home builder, owns and develops residential lands and serviced lots in the Calgary Metropolitan Area, Canada. It operates through Land Development and Home Building segments. The Land Development segment acquires, plans, rezones, subdivides, services, and sells residential lots and commercial and industrial lands to third-party developers and builders; and sells lots and completed homes. Its Home Building segment plans, develops, and sells single-family lots and townhomes, multi-family, and commercial parcels. The company was formerly known as Genesis Capital Corp. and changed its name to Genesis Land Development Corp. in October 1998. Genesis Land Development Corp. was founded in 1991 and is based in Calgary, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Genesis Land Development Corp reported revenue of C$381M in FY2025 versus C$110M in FY2021, a compound +36.5%/yr. Reported net income was C$39.2M in FY2025, compounding +37.8%/yr from FY2021.

Growth Quality 68/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
C$381M
Latest YoY
+5.6%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+39.5%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+29.7%
Avg. growth/yr (27Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.1%
Revenue +36.5%/yr
FY21 C$110M
FY22 C$140M
FY23 C$203M
FY24 C$361M
FY25 C$381M
Net income +37.8%/yr
FY21 C$10.9M
FY22 C$4.5M
FY23 C$14.5M
FY24 C$39.6M
FY25 C$39.2M
Character of growth · EPS growth decomposed (2014-2025) +9.5 % p.a.
Revenue per share +8.8 pp

of which total revenue +11.0 pp · buybacks/dilution −2.2 pp

EBIT margin +3.0 pp
Tax rate +0.1 pp
Residual (interest, one-offs) −2.3 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch GDC: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Genesis Land Development Corp Fair Value". https://www.fairvalue-calculator.com/stock/GDC

Peer Group

Real Estate - Development · 590 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 51 · Above median
Fair Value upside +161% · Top 25%
Return on equity (TTM) 12% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 9% · Above median
Operating margin (TTM) 4% · Below median
Revenue growth -12% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.17× · Lower than median

Valuation Multiples vs Real Estate - Development median · lower = cheaper

P/E (TTM) 5.6× · Cheaper than 75% of peers
P/B 0.46× · Cheaper than median
P/S (TTM) 0.37× · Cheaper than median
P/FCF 8.6× · Pricier than 75% of peers
EV/EBITDA 2.7× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 47
FUTURE 0 · sector 0
PAST 47 · sector 9
HEALTH 91 · sector 84
DIVIDEND 0 · sector 39

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
DLF Limited DLF ₹661.75 ₹146.13 -78%
Lodha Developers Limited LODHA ₹1,209 ₹583.43 -52%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,150 IDR 1,330 IDR -78%
PT Jaya Real Property, Tbk., JRPT 1,080 IDR 1,674 IDR +55%
PT Bumi Serpong Damai Tbk, BSDE 595.00 IDR 1,488 IDR +150%
PT Sentul City Tbk, BKSL 73.00 IDR 84.16 IDR +15%
PT Ciputra Development Tbk, CTRA 610.00 IDR 1,525 IDR +150%
Khang Dien House Trading and Investment Joint Stock Company KDH 18,150 VND 20,338 VND +12%
PT Duta Pertiwi Tbk DUTI 4,300 IDR 6,239 IDR +45%
PT Puradelta Lestari Tbk DMAS 147.00 IDR 164.33 IDR +12%

Compare Genesis Land Development Corp with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Genesis Land Development Corp (GDC) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of C$8.65 versus a price of C$3.32, about +161% (undervalued).
What is the fair value of GDC?
Our model-based fair value for Genesis Land Development Corp is C$8.65 (as of Aug 13, 2026), built from audited fundamentals. The current price is C$3.32.
What is the quality score of GDC?
Genesis Land Development Corp has a Quality Score of 50/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Genesis Land Development Corp (GDC)?
Genesis Land Development Corp reported trailing-twelve-month revenue of about C$374M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of GDC?
The net profit margin of Genesis Land Development Corp is about 9.1%, meaning it keeps roughly 9.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Genesis Land Development Corp and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.