investorscraft@gmail.com

Intrinsic ValueFranklin Covey Co. (FC)

Previous Close$20.37
Intrinsic Value
Upside potential
Previous Close
$20.37

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

Franklin Covey Co. operates in the professional training and coaching industry, specializing in leadership development, productivity improvement, and organizational performance solutions. The company generates revenue primarily through subscription-based services, consulting engagements, and the sale of proprietary training materials. Its flagship offerings include the FranklinCovey All Access Pass, which provides clients with scalable, on-demand learning resources. The firm serves a diverse clientele, ranging from Fortune 500 corporations to educational institutions, leveraging a global network of certified consultants. Franklin Covey maintains a strong market position as a trusted advisor in the human capital development sector, competing with firms like Dale Carnegie and Korn Ferry. Its intellectual property, including the '7 Habits of Highly Effective People' framework, provides a durable competitive edge. The company has strategically expanded into digital platforms, enhancing accessibility and recurring revenue streams while maintaining high client retention rates.

Revenue Profitability And Efficiency

For FY 2024, Franklin Covey reported revenue of $287.2 million, with net income of $23.4 million, reflecting an 8.1% net margin. Diluted EPS stood at $1.74, demonstrating consistent profitability. Operating cash flow was robust at $60.3 million, significantly exceeding capital expenditures of $3.7 million, indicating strong cash generation from core operations. The company's asset-light model contributes to its operational efficiency, with minimal reinvestment requirements relative to cash flow.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with operating cash flow conversion at 2.6x net income, highlighting quality earnings. Capital efficiency is strong, as evidenced by a high cash return on invested capital. With only $6.0 million in total debt against $48.7 million in cash, Franklin Covey maintains a conservative capital structure that supports future growth initiatives without excessive leverage.

Balance Sheet And Financial Health

Franklin Covey's balance sheet remains healthy, with $48.7 million in cash and equivalents providing ample liquidity. Total debt of $6.0 million represents just 12% of cash holdings, resulting in a net cash position. The absence of significant liabilities underscores the company's financial stability. Working capital management appears effective, given the substantial operating cash flow relative to revenue.

Growth Trends And Dividend Policy

While the company does not currently pay dividends, it has demonstrated consistent revenue growth through expansion of its digital subscription offerings. The shift toward recurring revenue models suggests improving visibility into future cash flows. Historical performance indicates mid-single-digit organic growth, with potential for margin expansion as digital products scale.

Valuation And Market Expectations

At a current market capitalization of approximately $400 million, the company trades at roughly 1.4x revenue and 17x net income. These multiples reflect expectations for steady growth in the professional training market and potential margin improvement from digital transformation. The valuation appears reasonable given the company's cash generation and intellectual property assets.

Strategic Advantages And Outlook

Franklin Covey's key advantages include its strong brand recognition, proprietary content library, and transition to scalable digital platforms. The outlook remains positive as organizations increasingly invest in workforce development. Potential risks include competition from lower-cost online alternatives and economic sensitivity in corporate training budgets. Management's focus on digital adoption positions the company well for sustained growth.

Sources

10-K filing for FY 2024, 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