investorscraft@gmail.com

Intrinsic ValuePolaris Inc. (0KJQ.L)

Previous Close£64.06
Intrinsic Value
Upside potential
Previous Close
£64.06

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

Polaris Inc. is a leading player in the power sports vehicle industry, operating across three key segments: Off-Road, On-Road, and Marine. The company designs, engineers, and manufactures a diverse portfolio of products, including all-terrain vehicles (ATVs), side-by-side vehicles, snowmobiles, motorcycles, and pontoon boats. Its revenue model is driven by direct sales through dealers and distributors, complemented by a robust aftermarket business offering accessories, gear, and apparel through both physical retail centers and e-commerce platforms. Polaris holds a strong market position, supported by its well-known brands and innovative product lines, such as its snow bike conversion kits and low-emission industrial vehicles. The company’s focus on performance, durability, and customer experience has solidified its reputation in the consumer cyclical sector. Polaris competes in a niche but growing market, leveraging its extensive distribution network and brand loyalty to maintain a competitive edge. Its ability to adapt to evolving consumer preferences, such as the demand for eco-friendly and versatile recreational vehicles, further strengthens its market positioning.

Revenue Profitability And Efficiency

Polaris reported revenue of $7.18 billion for the fiscal year, with net income of $110.8 million, reflecting a net margin of approximately 1.5%. The company generated $336.4 million in operating cash flow, though capital expenditures of $324.4 million indicate significant reinvestment in operations. Diluted EPS stood at $1.95, suggesting modest profitability relative to its revenue base. These figures highlight the company’s ability to maintain steady cash generation despite competitive pressures in the power sports industry.

Earnings Power And Capital Efficiency

Polaris’s earnings power is underscored by its diversified product mix and aftermarket services, which contribute to recurring revenue streams. The company’s capital efficiency is evident in its ability to fund operations and growth initiatives, though its high capital expenditures relative to operating cash flow suggest a focus on long-term asset development. The diluted EPS of $1.95 reflects the balance between reinvestment and shareholder returns.

Balance Sheet And Financial Health

Polaris maintains a solid balance sheet with $287.8 million in cash and equivalents, offset by total debt of $2.2 billion. The debt level indicates leverage, but the company’s consistent operating cash flow provides a cushion for servicing obligations. The balance sheet reflects a focus on growth and operational flexibility, though investors should monitor debt levels relative to cash flow generation.

Growth Trends And Dividend Policy

Polaris has demonstrated resilience in a cyclical industry, with growth driven by product innovation and expansion into adjacent markets like marine and electric vehicles. The company’s dividend policy, with a payout of $2.65 per share, signals confidence in its cash flow stability. However, the dividend yield must be weighed against the company’s reinvestment needs and market conditions.

Valuation And Market Expectations

With a market capitalization of $2.15 billion and a beta of 1.055, Polaris is viewed as moderately volatile relative to the broader market. The valuation reflects investor expectations for steady growth in the power sports sector, though macroeconomic factors and consumer discretionary spending trends could influence future performance. The company’s ability to innovate and adapt will be critical to meeting market expectations.

Strategic Advantages And Outlook

Polaris’s strategic advantages include its strong brand equity, diversified product portfolio, and extensive distribution network. The company is well-positioned to capitalize on trends like electrification and outdoor recreation demand. However, challenges such as supply chain disruptions and competitive pressures remain. The outlook hinges on Polaris’s ability to execute its growth strategy while maintaining financial discipline.

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