investorscraft@gmail.com

Intrinsic ValueHuntington Ingalls Industries, Inc. (0J76.L)

Previous Close£420.47
Intrinsic Value
Upside potential
Previous Close
£420.47

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

Huntington Ingalls Industries (HII) is a dominant player in the U.S. defense shipbuilding sector, specializing in the design, construction, and maintenance of military vessels for the U.S. Navy and Coast Guard. The company operates through three key segments: Ingalls Shipbuilding, Newport News Shipbuilding, and Technical Solutions, each focusing on distinct naval and maritime defense needs. Its product portfolio includes nuclear-powered aircraft carriers, submarines, amphibious assault ships, and expeditionary warfare vessels, alongside lifecycle sustainment and nuclear support services. HII holds a near-monopoly in nuclear-powered ship construction, reinforced by long-term contracts with the U.S. government, ensuring stable revenue streams. The Technical Solutions segment diversifies its offerings with high-end IT, unmanned systems, and environmental management services for federal agencies, enhancing its resilience against defense budget fluctuations. With over a century of expertise, HII is deeply entrenched in national security infrastructure, benefiting from high barriers to entry and stringent regulatory requirements that limit competition.

Revenue Profitability And Efficiency

HII reported FY2024 revenue of $11.54 billion, with net income of $550 million, reflecting a net margin of approximately 4.8%. Diluted EPS stood at $13.96, underscoring steady profitability. Operating cash flow was $393 million, though capital expenditures were not disclosed, limiting visibility into free cash flow generation. The company’s reliance on government contracts ensures revenue predictability but may pressure margins due to fixed-price agreements and cost overrun risks.

Earnings Power And Capital Efficiency

HII’s earnings are underpinned by its monopolistic position in nuclear shipbuilding and multi-year defense contracts. The company’s capital efficiency is tempered by the capital-intensive nature of shipbuilding, though its $831 million cash reserve provides liquidity. Debt stands at $3.41 billion, requiring prudent management given cyclical defense spending and potential delays in contract awards.

Balance Sheet And Financial Health

HII maintains a solid balance sheet with $831 million in cash and equivalents against $3.41 billion in total debt. The debt level is manageable given its stable cash flows from government contracts, but the lack of disclosed capex complicates leverage assessment. Its low beta (0.30) reflects resilience to market volatility, typical of defense contractors.

Growth Trends And Dividend Policy

Growth is tied to U.S. defense budgets, with modernization programs for naval fleets driving demand. HII’s $5.30 annual dividend per share signals a commitment to shareholder returns, supported by predictable cash flows. However, organic growth may be constrained without diversification beyond traditional shipbuilding.

Valuation And Market Expectations

At a $8.81 billion market cap, HII trades at a P/E of ~16x (based on FY2024 EPS), aligning with defense sector peers. Investors likely price in stable long-term contracts but remain cautious about margin pressures and budget uncertainties.

Strategic Advantages And Outlook

HII’s strategic moat lies in its irreplaceable role in U.S. naval defense and nuclear expertise. Near-term outlook is stable, backed by backlog visibility, though long-term growth hinges on innovation in unmanned systems and federal IT solutions. Geopolitical tensions may spur additional demand, but budgetary constraints remain a risk.

Sources

Company filings, LSE data

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