investorscraft@gmail.com

Intrinsic ValueSmith & Wesson Brands, Inc. (0HEM.L)

Previous Close£10.74
Intrinsic Value
Upside potential
Previous Close
£10.74

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Smith & Wesson Brands, Inc. operates in the firearms industry, specializing in the design, manufacture, and sale of handguns, long guns, suppressors, and related accessories under well-established brands like Smith & Wesson, M&P, and Gemtech. The company serves a diverse customer base, including firearm enthusiasts, law enforcement, and military agencies, leveraging a multi-channel distribution strategy that includes independent dealers, direct-to-consumer sales, and digital marketing. Its secondary revenue stream comes from precision component manufacturing services, catering to industrial clients requiring specialized forging, machining, and injection molding. Positioned as a legacy brand with deep roots in the U.S. firearms market, Smith & Wesson benefits from strong brand recognition and a loyal customer base, though it faces regulatory scrutiny and cyclical demand tied to political and economic factors. The company’s focus on innovation, such as modern sporting rifles and suppressors, helps it maintain relevance in a competitive and evolving industry.

Revenue Profitability And Efficiency

In FY 2024, Smith & Wesson reported revenue of $535.8 million, with net income of $39.6 million, reflecting a net margin of approximately 7.4%. Operating cash flow stood at $106.7 million, indicating solid cash generation, though capital expenditures of $90.8 million suggest ongoing investments in production capacity. The company’s diluted EPS of $0.86 underscores modest profitability, with efficiency metrics likely influenced by industry-specific cost structures and regulatory compliance expenses.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product portfolio and manufacturing services, though margins are tempered by competitive pricing and fixed costs. Capital efficiency appears balanced, with operating cash flow covering capex, but the $78.4 million in total debt suggests leverage that could impact returns. The beta of 1.015 indicates market-aligned volatility, reflecting sector risks.

Balance Sheet And Financial Health

Smith & Wesson’s balance sheet shows $60.8 million in cash and equivalents against $78.4 million in total debt, implying moderate liquidity. The debt level is manageable relative to operating cash flow, but the company’s financial health is subject to fluctuations in firearm demand and regulatory changes. Shareholders’ equity remains stable, supported by retained earnings and a disciplined capital structure.

Growth Trends And Dividend Policy

Revenue trends are likely tied to cyclical demand drivers, such as political climate and hunting seasons. The company’s $0.52 annual dividend per share reflects a commitment to returning capital, though payout ratios remain conservative to preserve flexibility. Growth initiatives may focus on product innovation and expanding direct-to-consumer channels.

Valuation And Market Expectations

With a market cap of $411.6 million, the company trades at a P/E multiple of approximately 10.4x, aligning with industrials sector norms. Investors likely price in regulatory risks and demand cyclicality, though the legacy brand and niche market position provide a floor to valuation.

Strategic Advantages And Outlook

Smith & Wesson’s strategic advantages include its iconic brand, diversified product mix, and vertical integration in manufacturing. However, the outlook is cautious due to regulatory headwinds and reliance on discretionary consumer spending. Long-term success hinges on innovation, regulatory adaptability, and leveraging its industrial services segment for stability.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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