investorscraft@gmail.com

Intrinsic ValueThe Middleby Corporation (0K1G.L)

Previous Close£151.09
Intrinsic Value
Upside potential
Previous Close
£151.09

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

The Middleby Corporation operates as a diversified industrial company specializing in foodservice, food processing, and residential kitchen equipment. Its Commercial Foodservice Equipment Group serves restaurants and institutional kitchens with a broad portfolio, including ovens, fryers, refrigeration, and IoT-enabled solutions. The Food Processing Equipment Group caters to industrial food producers with specialized machinery for meat, bakery, and packaged goods. The Residential Kitchen Equipment Group targets high-end home kitchens with premium appliances. Middleby’s global footprint and vertically integrated manufacturing provide cost efficiencies and customization capabilities, positioning it as a leader in niche markets. The company’s focus on innovation, such as ventless cooking and automation, strengthens its competitive edge in a fragmented industry. Its diversified revenue streams mitigate sector-specific risks while allowing cross-selling opportunities across commercial and residential segments.

Revenue Profitability And Efficiency

Middleby reported revenue of $3.88 billion in FY 2024, with net income of $428.4 million, reflecting a net margin of approximately 11.1%. Operating cash flow stood at $686.8 million, demonstrating strong cash conversion. Capital expenditures were modest at $49.3 million, indicating efficient reinvestment relative to cash generation. The company’s profitability metrics suggest disciplined cost management and pricing power in its core markets.

Earnings Power And Capital Efficiency

Diluted EPS of $909.62 underscores Middleby’s earnings strength, supported by its diversified product mix and operational leverage. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. However, its beta of 1.651 indicates higher volatility compared to the broader market, reflecting cyclical exposure to capital goods demand.

Balance Sheet And Financial Health

Middleby maintains a solid liquidity position with $689.5 million in cash and equivalents, though total debt of $2.42 billion suggests a leveraged balance sheet. The debt level is manageable given its consistent cash flow generation, but investors should monitor leverage ratios in rising-rate environments. The absence of dividends aligns with its growth-focused capital allocation strategy.

Growth Trends And Dividend Policy

Middleby’s growth is driven by technological innovation and international expansion, particularly in emerging markets. The company reinvests profits into R&D and acquisitions rather than dividends, targeting long-term market share gains. Its zero dividend policy may deter income-focused investors but aligns with its capital-intensive growth model.

Valuation And Market Expectations

With a market cap of $7.83 billion, Middleby trades at a premium reflective of its niche leadership and growth prospects. The elevated beta suggests market expectations of cyclical earnings volatility, though its diversified revenue streams provide stability. Valuation multiples should be assessed against peers in the industrial capital goods sector.

Strategic Advantages And Outlook

Middleby’s competitive advantages include its broad product portfolio, innovation pipeline, and global distribution network. Near-term challenges include supply chain disruptions and input cost inflation, but its focus on automation and energy-efficient solutions positions it well for secular trends in foodservice and processing. The outlook remains positive, assuming steady demand recovery in its end markets.

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