investorscraft@gmail.com

Intrinsic ValueProto Labs, Inc. (0KRR.L)

Previous Close£52.77
Intrinsic Value
Upside potential
Previous Close
£52.77

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

Proto Labs, Inc. operates as a digital manufacturer specializing in rapid prototyping and on-demand production parts, leveraging an e-commerce platform to serve a global clientele. The company provides a diverse suite of manufacturing solutions, including injection molding, CNC machining, 3D printing (encompassing stereolithography, selective laser sintering, and other advanced techniques), and sheet metal fabrication. Its services cater primarily to engineers and product developers who utilize 3D CAD software, positioning Proto Labs as a critical enabler of innovation across industries such as automotive, aerospace, medical devices, and consumer electronics. The firm’s digital-first approach differentiates it from traditional manufacturers by offering faster turnaround times, scalability, and seamless online ordering, reinforcing its leadership in the digital manufacturing niche. Proto Labs competes in the industrial capital goods sector, where its agility and technological capabilities provide a competitive edge against both conventional manufacturers and emerging digital rivals.

Revenue Profitability And Efficiency

Proto Labs reported revenue of $500.9 million for the fiscal year, with net income of $16.6 million, reflecting a net margin of approximately 3.3%. The company generated $77.8 million in operating cash flow, indicating solid cash conversion from operations. However, the absence of capital expenditures in the reported period suggests a potential pause in capacity expansion or a shift toward asset-light operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at $0.66, demonstrating modest earnings power relative to its market capitalization. With minimal debt ($3.5 million) and a cash reserve of $89.1 million, Proto Labs maintains a strong liquidity position, enabling flexibility for strategic investments or operational adjustments. Its capital efficiency is further underscored by a beta of 1.37, indicating higher volatility but alignment with growth-oriented industrials.

Balance Sheet And Financial Health

Proto Labs exhibits a robust balance sheet, with cash and equivalents nearly 25 times its total debt, highlighting negligible leverage risk. The company’s financial health is further supported by positive operating cash flow and no reported capital expenditures, suggesting prudent fiscal management. This conservative structure provides resilience against macroeconomic headwinds or sector-specific downturns.

Growth Trends And Dividend Policy

Proto Labs does not currently pay dividends, reinvesting cash flows into operations or potential growth initiatives. The company’s revenue trajectory and market capitalization of $856 million reflect investor confidence in its digital manufacturing model, though net income growth remains subdued. Its focus on e-commerce-driven scalability may drive future top-line expansion, particularly as demand for rapid prototyping solutions grows.

Valuation And Market Expectations

Trading on the LSE with a beta of 1.37, Proto Labs is priced as a growth-oriented industrial stock, with its valuation likely factoring in its technological differentiation and market niche. The absence of dividends aligns with expectations for reinvestment in digital capabilities, though profitability metrics suggest room for operational optimization to meet investor expectations.

Strategic Advantages And Outlook

Proto Labs’ strategic advantage lies in its integrated digital platform, which combines manufacturing expertise with e-commerce efficiency. The company is well-positioned to benefit from increasing adoption of rapid prototyping and on-demand production, though it must navigate competitive pressures and margin challenges. Its strong liquidity and debt-light balance sheet provide a foundation for strategic pivots or acquisitions to bolster market share.

Sources

Company filings, market 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