investorscraft@gmail.com

Intrinsic ValueKratos Defense & Security Solutions, Inc. (0JS0.L)

Previous Close£102.45
Intrinsic Value
Upside potential
Previous Close
£102.45

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

Kratos Defense & Security Solutions, Inc. operates as a specialized government contractor primarily serving the U.S. Department of Defense and allied agencies. The company’s revenue model is anchored in two core segments: Kratos Government Solutions, which provides advanced microwave electronics, space communications, and cybersecurity solutions, and Unmanned Systems, focusing on autonomous aerial, ground, and maritime platforms. Positioned in the highly regulated defense sector, Kratos leverages its technological expertise in C5ISR (Command, Control, Communications, Computers, Cyber, Intelligence, Surveillance, and Reconnaissance) and unmanned systems to address evolving national security needs. Its market position is bolstered by long-term government contracts, though it faces competition from larger defense primes like Lockheed Martin and Northrop Grumman. The company’s niche focus on high-performance, cost-effective solutions allows it to serve both domestic and international clients, including classified agencies and commercial entities requiring secure, mission-critical systems. Kratos’ strategic emphasis on unmanned platforms and electronic warfare aligns with modern defense priorities, positioning it as a key player in next-generation military technologies.

Revenue Profitability And Efficiency

Kratos reported $1.14 billion in revenue for the period, with net income of $16.3 million, reflecting thin margins typical of defense contracting. Diluted EPS stood at $0.11, indicating modest profitability. Operating cash flow was $49.7 million, though capital expenditures of $58.2 million suggest ongoing investments in R&D and infrastructure, critical for maintaining technological competitiveness in the sector.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by the capital-intensive nature of defense projects, but its focus on high-margin unmanned systems and electronic warfare could improve returns. Operating cash flow covers debt service comfortably, though reinvestment needs limit free cash flow generation. Capital efficiency is balanced between growth initiatives and maintaining liquidity for contract fulfillment.

Balance Sheet And Financial Health

Kratos maintains a solid balance sheet with $329.3 million in cash and equivalents against $282 million in total debt, reflecting a conservative leverage profile. The liquidity position supports operational flexibility, while the absence of dividends allows reinvestment in growth areas like unmanned platforms and space communications.

Growth Trends And Dividend Policy

Growth is driven by increasing demand for unmanned systems and cybersecurity, though revenue growth may be tempered by federal budget cycles. The company does not pay dividends, opting to allocate capital toward R&D and strategic acquisitions. Shareholder returns are likely tied to capital appreciation as Kratos scales its high-potential segments.

Valuation And Market Expectations

With a market cap of $5.59 billion and a beta of 1.03, Kratos trades in line with defense sector volatility. Investors appear to price in growth from unmanned systems and space technologies, though valuation multiples reflect execution risks inherent in government contracting.

Strategic Advantages And Outlook

Kratos’ differentiation lies in its agility and focus on disruptive defense technologies, particularly in unmanned systems and electronic warfare. The outlook is cautiously optimistic, contingent on sustained defense spending and successful contract execution. Near-term challenges include supply chain risks and competition, but long-term opportunities in space and autonomous systems remain compelling.

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