investorscraft@gmail.com

Intrinsic Value of Rockwell Automation, Inc. (ROK)

Previous Close$343.17
Intrinsic Value
Upside potential
Previous Close
$343.17

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

Rockwell Automation, Inc. is a global leader in industrial automation and digital transformation, serving a diverse range of industries including manufacturing, energy, and life sciences. The company generates revenue through the sale of hardware, software, and services that optimize production efficiency, safety, and sustainability. Its flagship offerings include programmable logic controllers (PLCs), human-machine interfaces (HMIs), and integrated control systems, which are critical for smart manufacturing and Industry 4.0 adoption. Rockwell operates in a highly competitive sector dominated by Siemens, ABB, and Schneider Electric, but it maintains a strong niche in North America and a growing presence in emerging markets. The company differentiates itself through deep domain expertise, a robust ecosystem of partners, and a focus on high-margin software and services. Its market position is reinforced by long-term customer relationships and recurring revenue streams from maintenance contracts and subscription-based solutions. As industries increasingly prioritize automation and data-driven decision-making, Rockwell is well-positioned to capitalize on secular growth trends in industrial digitization.

Revenue Profitability And Efficiency

Rockwell Automation reported revenue of $8.26 billion for FY 2024, with net income of $952.5 million, reflecting an 11.5% net margin. Diluted EPS stood at $8.28, demonstrating solid profitability. Operating cash flow was $863.8 million, though capital expenditures of $224.7 million indicate ongoing investments in innovation and infrastructure. The company's ability to convert revenue into cash underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its high-margin software and services segments, which contribute disproportionately to profitability. Rockwell's capital efficiency is evident in its disciplined approach to R&D and strategic acquisitions, which enhance its product portfolio without compromising returns. The balance between organic growth and targeted investments highlights management's focus on sustainable value creation.

Balance Sheet And Financial Health

Rockwell's balance sheet shows $471 million in cash and equivalents against $4.09 billion in total debt, indicating a leveraged but manageable position. The debt level reflects strategic financing for growth initiatives, including M&A and share repurchases. Liquidity remains adequate, supported by strong cash flow generation, though investors should monitor leverage ratios in a rising interest rate environment.

Growth Trends And Dividend Policy

Rockwell has consistently grown revenue through cyclical ups and downs, benefiting from industrial automation tailwinds. The company pays a dividend of $5.01 per share, yielding approximately 1.6%, with a payout ratio around 60%, balancing shareholder returns with reinvestment needs. Future growth is expected to be driven by software adoption and expansion in underserved markets.

Valuation And Market Expectations

At a P/E ratio of approximately 25x based on FY 2024 earnings, Rockwell trades at a premium to industrial peers, reflecting its leadership in high-growth automation segments. Market expectations are anchored to sustained demand for digital transformation solutions, though macroeconomic volatility could pressure near-term multiples.

Strategic Advantages And Outlook

Rockwell's strategic advantages include its integrated hardware-software platform, strong customer stickiness, and exposure to secular automation trends. The outlook remains positive, with long-term growth supported by Industry 4.0 adoption, though supply chain constraints and competition pose risks. Management's focus on innovation and margin expansion should drive shareholder value over time.

Sources

Company 10-K filings, 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