investorscraft@gmail.com

Intrinsic Value of Crane Company (CR)

Previous Close$187.85
Intrinsic Value
Upside potential
Previous Close
$187.85

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

Crane Company operates as a diversified industrial manufacturer, specializing in engineered products across aerospace, defense, and process flow technologies. The company generates revenue through high-value, niche products such as fluid handling systems, aerospace components, and engineered materials, serving critical industries with stringent performance requirements. Its market position is bolstered by long-term contracts, proprietary technologies, and a reputation for reliability, positioning it as a trusted supplier in sectors where precision and durability are paramount. Crane’s competitive edge lies in its ability to innovate within specialized applications, maintaining strong relationships with blue-chip clients in aerospace, energy, and chemical processing. The company’s focus on high-margin, aftermarket services further diversifies its revenue streams, reducing cyclical exposure. With a global footprint, Crane leverages regional demand dynamics while maintaining cost discipline through vertical integration and lean manufacturing practices.

Revenue Profitability And Efficiency

Crane reported $2.13 billion in revenue for FY 2024, with net income of $294.7 million, reflecting a robust 13.8% net margin. Operating cash flow stood at $272.8 million, demonstrating efficient working capital management. Capital expenditures of $36.6 million indicate disciplined reinvestment, supporting sustained operational efficiency. The company’s diluted EPS of $5.05 underscores its ability to convert top-line growth into shareholder returns.

Earnings Power And Capital Efficiency

Crane’s earnings power is evident in its consistent profitability, with a 13.8% net margin and strong cash generation. The company’s capital efficiency is highlighted by its ability to fund growth while maintaining a lean balance sheet, with $306.7 million in cash and equivalents against $319.3 million in total debt. This prudent financial management supports reinvestment and potential M&A opportunities.

Balance Sheet And Financial Health

Crane maintains a solid balance sheet, with $306.7 million in cash and equivalents and $319.3 million in total debt, reflecting a conservative leverage profile. The company’s financial health is further supported by $272.8 million in operating cash flow, providing ample liquidity for growth initiatives and shareholder returns. Its disciplined capital structure ensures flexibility in navigating macroeconomic uncertainties.

Growth Trends And Dividend Policy

Crane’s growth is driven by demand for its specialized aerospace and industrial products, with a focus on high-margin aftermarket services. The company’s dividend policy, with a $0.82 per share payout, reflects a commitment to returning capital while retaining flexibility for reinvestment. Future growth may hinge on strategic acquisitions and expansion into emerging markets.

Valuation And Market Expectations

With a diluted EPS of $5.05 and a disciplined capital allocation strategy, Crane’s valuation reflects its earnings stability and growth potential. Market expectations likely center on its ability to sustain margins and expand in high-growth segments like aerospace and defense, where its technological expertise provides a competitive edge.

Strategic Advantages And Outlook

Crane’s strategic advantages include its niche market focus, proprietary technologies, and strong client relationships. The outlook remains positive, supported by demand for critical infrastructure and aerospace components. However, macroeconomic volatility and supply chain risks could pose challenges. The company’s lean operations and diversified revenue streams position it well to navigate these headwinds.

Sources

10-K filing, company investor relations

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