investorscraft@gmail.com

Intrinsic Value of CSW Industrials, Inc. (CSWI)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

CSW Industrials, Inc. operates as a diversified industrial company specializing in high-performance specialty chemicals, roofing and construction solutions, and industrial components. The company serves a broad range of end markets, including HVAC, energy, and infrastructure, leveraging its technical expertise to deliver tailored solutions. Its revenue model is driven by both product sales and recurring service-based income, ensuring stability across economic cycles. CSW Industrials maintains a strong market position through niche specialization, proprietary formulations, and strategic acquisitions that expand its geographic and product reach. The company competes in fragmented industries where technical differentiation and customer relationships are critical, allowing it to command premium pricing and sustain margins. Its diversified portfolio mitigates sector-specific risks while enabling cross-selling opportunities across its customer base.

Revenue Profitability And Efficiency

CSW Industrials reported revenue of $792.8 million for FY 2024, with net income of $101.6 million, reflecting a net margin of approximately 12.8%. Diluted EPS stood at $6.52, demonstrating robust profitability. Operating cash flow was strong at $164.3 million, supported by efficient working capital management. Capital expenditures of $16.6 million indicate disciplined reinvestment, with a focus on high-return projects.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert 20.7% of revenue into operating cash flow, highlighting capital efficiency. With a modest capex-to-revenue ratio of 2.1%, CSW Industrials generates significant free cash flow, which supports both growth initiatives and shareholder returns. Its asset-light model and focus on high-margin segments enhance returns on invested capital.

Balance Sheet And Financial Health

CSW Industrials maintains a solid balance sheet, with $22.2 million in cash and equivalents and total debt of $215.4 million, resulting in a net debt position of $193.2 million. The debt level appears manageable, given strong cash flow generation. The company’s financial health is further supported by its ability to service obligations while funding organic and inorganic growth.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by acquisitions and organic expansion in key markets. The company pays a dividend of $0.76 per share, offering a yield that complements its growth strategy. Shareholder returns are balanced with reinvestment needs, reflecting a disciplined capital allocation approach. Future growth may hinge on market share gains and operational efficiencies.

Valuation And Market Expectations

With a market capitalization derived from its current share price and 15.5 million shares outstanding, CSW Industrials trades at a P/E multiple reflective of its earnings stability and growth prospects. Investors likely value its diversified industrial exposure and consistent cash flow generation, though sector-specific risks may temper premium valuations.

Strategic Advantages And Outlook

CSW Industrials benefits from its technical expertise, diversified end markets, and acquisitive growth strategy. Near-term opportunities include cross-selling and operational synergies, while long-term success depends on maintaining innovation and market responsiveness. The outlook remains positive, assuming stable demand across its core segments and disciplined execution.

Sources

Company filings (10-K), investor presentations

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