investorscraft@gmail.com

Intrinsic Value of The Timken Company (TKR)

Previous Close$77.30
Intrinsic Value
Upside potential
Previous Close
$77.30

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

The Timken Company operates as a global industrial leader specializing in engineered bearings and power transmission products. Its core revenue model is driven by manufacturing and selling high-performance mechanical components critical for industries such as automotive, aerospace, energy, and heavy machinery. Timken differentiates itself through proprietary metallurgy and precision engineering, catering to demanding applications where reliability and durability are paramount. The company holds a strong market position, supported by its extensive R&D capabilities and a diversified customer base spanning both OEMs and aftermarket segments. Timken’s strategic focus on innovation and operational efficiency allows it to maintain competitive margins while addressing cyclical industry demands. Its global footprint, including manufacturing facilities across North America, Europe, and Asia, reinforces its ability to serve multinational clients efficiently. The company’s aftermarket services further bolster recurring revenue streams, enhancing long-term stability.

Revenue Profitability And Efficiency

Timken reported revenue of $4.57 billion for FY 2024, with net income of $352.7 million, reflecting a disciplined cost structure and pricing power. Diluted EPS stood at $4.99, supported by robust operating cash flow of $475.7 million. Capital expenditures of $170 million indicate ongoing investments in capacity and technology, aligning with growth initiatives. The company’s ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

Timken demonstrates solid earnings power, with operating cash flow significantly exceeding net income, highlighting strong working capital management. The company’s capital efficiency is evident in its ability to fund growth while maintaining shareholder returns. Its focus on high-margin engineered products and aftermarket services contributes to stable cash generation, even amid cyclical demand fluctuations.

Balance Sheet And Financial Health

Timken’s balance sheet shows $373.2 million in cash and equivalents against total debt of $2.18 billion, reflecting a leveraged but manageable position. The company’s liquidity and cash flow generation provide flexibility to service debt and invest in growth. Its financial health is further supported by consistent operating performance and access to capital markets.

Growth Trends And Dividend Policy

Timken has maintained a disciplined approach to growth, balancing organic investments with strategic acquisitions. The company’s dividend policy, with a payout of $1.37 per share, reflects a commitment to returning capital to shareholders while retaining funds for reinvestment. Growth trends are tied to industrial demand cycles, with long-term opportunities in renewable energy and automation driving optimism.

Valuation And Market Expectations

The market values Timken at a premium relative to peers, reflecting its strong brand, technological edge, and diversified revenue streams. Investors likely price in expectations of sustained margin performance and growth in high-value segments. The company’s valuation multiples align with its position as a leader in engineered industrial components.

Strategic Advantages And Outlook

Timken’s strategic advantages include its technical expertise, global distribution network, and focus on high-performance applications. The outlook remains positive, supported by secular trends in infrastructure modernization and energy transition. However, macroeconomic volatility and input cost pressures pose risks. The company’s ability to innovate and adapt will be critical to maintaining its competitive edge.

Sources

Company 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