Previous Close | $71.26 |
Intrinsic Value | $2.29 |
Upside potential | -97% |
Data is not available at this time.
Donaldson Company, Inc. operates as a global leader in filtration systems and replacement parts, serving diverse industries including industrial, aerospace, and transportation. The company’s revenue model is driven by the sale of proprietary filtration solutions, aftermarket parts, and engineered systems, with a strong emphasis on recurring revenue from replacement filters. Its competitive edge lies in advanced filtration technology, which enhances equipment longevity and operational efficiency for clients in demanding environments. Donaldson holds a robust market position, supported by its extensive distribution network and long-standing relationships with OEMs and industrial customers. The company’s ability to innovate and adapt to regulatory and environmental standards further solidifies its leadership in the filtration sector. With a global footprint, Donaldson benefits from diversified demand across geographies and end markets, mitigating reliance on any single industry or region.
Donaldson reported revenue of $3.59 billion for FY 2024, with net income of $414 million, reflecting a net margin of approximately 11.5%. The company generated $492.5 million in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures totaled $85.6 million, indicating disciplined reinvestment to support growth and operational efficiency. Diluted EPS stood at $3.38, underscoring consistent profitability.
Donaldson’s earnings power is evident in its ability to maintain stable margins despite macroeconomic fluctuations. The company’s capital efficiency is supported by its asset-light model, with a focus on high-margin aftermarket sales. Operating cash flow significantly exceeds capital expenditures, highlighting robust free cash flow generation. This positions the company well for reinvestment, debt reduction, or shareholder returns.
Donaldson’s balance sheet remains solid, with $232.7 million in cash and equivalents and total debt of $536.7 million. The debt level is manageable, given the company’s strong cash flow generation. The conservative leverage ratio and liquidity position provide flexibility for strategic initiatives or weathering economic downturns. Shareholders’ equity is bolstered by retained earnings and consistent profitability.
Donaldson has demonstrated steady growth, driven by demand for filtration solutions in industrial and environmental applications. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.02, reflecting a commitment to returning capital. Growth initiatives include geographic expansion and technological advancements, ensuring long-term relevance in evolving markets.
The market values Donaldson’s consistent performance and defensive business model, with a P/E ratio reflecting its stable earnings trajectory. Investors likely price in moderate growth expectations, balanced by the company’s resilience across economic cycles. Valuation metrics suggest a premium for its industry leadership and reliable cash flows.
Donaldson’s strategic advantages include its technological expertise, global distribution, and strong customer relationships. The outlook remains positive, supported by secular trends in environmental regulation and industrial efficiency. The company is well-positioned to capitalize on emerging opportunities in clean technology and sustainable filtration solutions, ensuring long-term growth.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |