investorscraft@gmail.com

Intrinsic ValueHP Inc. (0J2E.L)

Previous Close£19.31
Intrinsic Value
Upside potential
Previous Close
£19.31

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

HP Inc. operates as a global leader in personal computing and printing solutions, serving diverse markets including consumers, businesses, and public sectors. The company’s revenue is driven by three core segments: Personal Systems, Printing, and Corporate Investments. Personal Systems focuses on desktops, notebooks, and workstations, while Printing delivers hardware, supplies, and services. Corporate Investments explores emerging technologies. HP maintains a strong competitive position through innovation, brand recognition, and a diversified product portfolio, though it faces intense competition in commoditized hardware markets. The company leverages its scale to optimize supply chains and maintain cost efficiency, while expanding into higher-margin services and solutions. Its market leadership in printing is supported by recurring revenue from supplies, though secular declines in traditional printing pose long-term challenges. HP’s strategic focus includes hybrid work solutions, sustainability initiatives, and digital transformation services to reinforce its relevance in evolving tech ecosystems.

Revenue Profitability And Efficiency

HP reported revenue of $53.15 billion for FY 2024, with net income of $2.78 billion, reflecting a margin of approximately 5.2%. Operating cash flow stood at $3.75 billion, supported by disciplined cost management. Capital expenditures were $592 million, indicating moderate reinvestment needs. The company’s profitability is tempered by competitive pricing pressures in hardware, though its printing segment contributes stable margins through supplies and services.

Earnings Power And Capital Efficiency

Diluted EPS of $2.81 underscores HP’s ability to generate earnings despite macroeconomic headwinds. The company’s capital efficiency is evident in its ability to sustain dividends and share repurchases while maintaining liquidity. However, its high debt load ($10.9 billion) relative to cash ($3.25 billion) suggests reliance on leverage, which could constrain flexibility in downturns.

Balance Sheet And Financial Health

HP’s balance sheet shows $3.25 billion in cash against $10.9 billion in total debt, indicating a leveraged position. The company’s liquidity is adequate, but its debt-to-equity ratio warrants monitoring. Strong operating cash flow helps service obligations, though interest coverage remains a focus area given rising rates.

Growth Trends And Dividend Policy

HP’s growth is muted in mature markets, with reliance on cyclical demand for PCs and printers. The dividend payout ($1.13 per share) reflects a commitment to shareholder returns, supported by stable cash flows. Long-term growth hinges on hybrid work trends and commercial printing solutions, though secular declines in consumer printing persist.

Valuation And Market Expectations

With a market cap of $26.4 billion and a beta of 1.34, HP is viewed as a cyclical stock sensitive to tech spending. Investors likely price in modest growth, with valuation metrics reflecting its mixed exposure to growth (services) and decline (legacy printing).

Strategic Advantages And Outlook

HP’s strengths include brand equity, supply chain scale, and a diversified customer base. Challenges include PC market volatility and printing declines. Strategic priorities like sustainability and digital services could differentiate HP, but execution risks remain. The outlook is neutral, balancing cost controls against innovation needs.

Sources

Company filings, Bloomberg

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