investorscraft@gmail.com

Intrinsic value of SPX Corporation (SPXC)

Previous Close$59.55
Intrinsic Value
Upside potential
Previous Close
$59.55

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh25.26 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

SPX Corporation supplies infrastructure equipment serving the heating, ventilation and cooling (HVAC), detection and measurement, power transmission and generation, and industrial markets in the United States, China, South Africa, the United Kingdom, and internationally. It operates through three segments: HVAC, Detection and Measurement, and Engineered Solutions. The HVAC segment engineers, designs, manufactures, installs, and services cooling products for the HVAC and industrial markets under the Marley and Recold brands; and boilers, comfort heating, and ventilation products for the residential and commercial markets under the Berko, Qmark, Fahrenheat, Leading Edge, Patterson-Kelley, Weil-McLain, and Williamson-Thermoflo brand names. It also provides cooling towers under Marley NC Everest and MD Everest brand; water management tools through the MarleyGard brand name; filter under the BasinGard brand; and the SGS PC Industrial Evaporator. The Detection and Measurement segment offers underground pipe and cable locators, and inspection and rehabilitation equipment under the Radiodetection, Pearpoint, Schonstedt, Dielectric, Warren G-V, and Cues brands; and bus fare collection systems, communication technologies, and obstruction lighting products under the Genfare, TCI, Flash Technology, and Sabik Marine brand names. The Engineered Solutions segment provides transformers for the power transmission and distribution markets; and process cooling equipment for the industrial and power generation markets. This segment sells transformers for publicly and privately held utilities under the Waukesha brand name; and process cooling products under the SPX Cooling and Marley brand names. It markets its products through independent manufacturing representatives, third-party distributors, and retailers, as well as direct to customers. The company was founded in 1912 and is headquartered in Charlotte, North Carolina.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %8.2NaN
Revenue, $1220NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1146NaN
Operating income, $m74NaN
EBITDA, $m116NaN
Interest expense (income), $mNaN
Earnings before tax, $m76NaN
Tax expense, $m11NaN
Net income, $m65NaN

BALANCE SHEET

Cash and short-term investments, $m388NaN
Total assets, $m2629NaN
Adjusted assets (=assets-cash), $m2241NaN
Average production assets, $m925NaN
Working capital, $m463NaN
Total debt, $m285NaN
Total liabilities, $m1526NaN
Total equity, $m1103NaN
Debt-to-equity ratio0.258NaN
Adjusted equity ratio0.329NaN

CASH FLOW

Net income, $m65NaN
Depreciation, amort., depletion, $m42NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m175NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-10NaN
Free cash flow, $m184NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m463
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount