investorscraft@gmail.com

Intrinsic Value of Cognex Corporation (CGNX)

Previous Close$33.78
Intrinsic Value
Upside potential
Previous Close
$33.78

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

Cognex Corporation operates in the industrial automation sector, specializing in machine vision systems, software, and sensors that enhance manufacturing efficiency. The company generates revenue primarily through the sale of vision systems used for quality control, robotic guidance, and factory automation. Its solutions cater to industries such as automotive, electronics, and logistics, where precision and reliability are critical. Cognex holds a leading position in machine vision technology, competing with global players like Keyence and Omron. The company differentiates itself through advanced algorithms, deep learning capabilities, and a robust ecosystem of software tools. Its market position is reinforced by strong R&D investments and a reputation for innovation in high-growth automation markets. Cognex’s business model benefits from recurring revenue streams tied to software licenses and aftermarket services, providing stability amid cyclical demand for capital equipment.

Revenue Profitability And Efficiency

In FY 2024, Cognex reported revenue of $914.5 million, with net income of $106.2 million, reflecting a net margin of approximately 11.6%. Diluted EPS stood at $0.62, while operating cash flow reached $149.1 million, indicating solid cash conversion. Capital expenditures were modest at $15.0 million, suggesting efficient asset utilization. The company’s profitability metrics highlight its ability to monetize its technological edge despite macroeconomic pressures.

Earnings Power And Capital Efficiency

Cognex demonstrates strong earnings power, with operating cash flow significantly exceeding net income, underscoring high-quality earnings. The company’s capital-light model is evident in its low capex intensity, allowing for reinvestment in innovation and shareholder returns. Its ability to generate cash despite cyclical end-market exposure reflects resilient demand for automation solutions and disciplined cost management.

Balance Sheet And Financial Health

Cognex maintains a robust balance sheet, with $186.1 million in cash and equivalents against $70.2 million in total debt, indicating a net cash position. This financial flexibility supports strategic initiatives and mitigates risks from industry downturns. The company’s conservative leverage profile and liquidity position it well for organic growth or targeted acquisitions.

Growth Trends And Dividend Policy

Revenue growth has been tempered by cyclical headwinds, but long-term demand for automation remains intact. Cognex pays a dividend of $0.31 per share, reflecting a commitment to returning capital while retaining flexibility for reinvestment. The company’s growth strategy focuses on expanding its software offerings and penetrating emerging markets, aligning with broader industrial digitization trends.

Valuation And Market Expectations

Cognex trades at a premium valuation, reflecting its leadership in machine vision and growth potential in industrial AI. Market expectations hinge on its ability to sustain innovation and capture share in high-margin software segments. The stock’s performance will likely correlate with industrial capex cycles and adoption of next-gen vision systems.

Strategic Advantages And Outlook

Cognex’s strategic advantages include its proprietary technology, deep industry expertise, and global customer base. The outlook remains positive, driven by secular automation trends, though near-term performance may face volatility. The company’s focus on R&D and strategic partnerships positions it to capitalize on long-term industrial transformation.

Sources

10-K filing, company financial statements

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