investorscraft@gmail.com

Intrinsic ValueEastman Kodak Company (0IF4.L)

Previous Close£7.40
Intrinsic Value
Upside potential
Previous Close
£7.40

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

Eastman Kodak Company operates in the technology sector, specializing in hardware, software, consumables, and services for commercial print, packaging, publishing, manufacturing, and entertainment markets. The company’s diversified revenue model spans four segments: Traditional Printing, Digital Printing, Advanced Materials and Chemicals, and Brand licensing. Traditional Printing focuses on digital offset plates and imaging solutions, while Digital Printing offers electrophotographic solutions like the PROSPER series and PRINERGY workflow software. The Advanced Materials segment includes industrial films, chemicals, and R&D through Kodak Research Laboratories, which also manages intellectual property licensing. The Brand segment monetizes the Kodak name through third-party licensing. Kodak’s market position is bolstered by its legacy brand recognition and technological expertise, though it faces stiff competition from digital-first players. The company serves a global customer base through direct sales and channel partners, leveraging its Eastman Business Park as a hub for innovation. Despite challenges in declining traditional print markets, Kodak maintains relevance through its shift toward digital and advanced material solutions.

Revenue Profitability And Efficiency

Kodak reported revenue of $1.04 billion for the period, with net income of $102 million, reflecting a diluted EPS of $1.31. Operating cash flow was negative at $7 million, while capital expenditures were negligible. The company’s profitability metrics indicate a turnaround from historical struggles, though cash flow challenges suggest ongoing operational inefficiencies or reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified segments, particularly digital printing and advanced materials. However, the negative operating cash flow raises questions about capital efficiency, as Kodak may be prioritizing growth or restructuring over immediate cash generation. The absence of capital expenditures suggests a cautious approach to reinvestment.

Balance Sheet And Financial Health

Kodak’s balance sheet shows $201 million in cash and equivalents against $499 million in total debt, indicating moderate leverage. The lack of dividends and minimal capex may reflect a focus on debt management and liquidity preservation. Financial health appears stable but constrained by legacy obligations and competitive pressures.

Growth Trends And Dividend Policy

Kodak’s growth is driven by its digital and advanced materials segments, though traditional print remains a drag. The company does not pay dividends, redirecting potential payouts toward debt reduction or strategic initiatives. Future trends will hinge on its ability to scale high-margin digital offerings and license its IP effectively.

Valuation And Market Expectations

With a market cap of $474 million and a beta of 3.94, Kodak is viewed as a high-risk, high-reward play. Investors likely price in expectations of continued transformation, with valuation reflecting both legacy challenges and potential upside from digital and licensing growth.

Strategic Advantages And Outlook

Kodak’s strategic advantages include its strong brand, diversified product portfolio, and R&D capabilities. The outlook depends on executing its digital pivot and monetizing IP, though competitive and macroeconomic headwinds remain. Success will require balancing innovation with financial discipline.

Sources

Company description, financial data provided

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