investorscraft@gmail.com

Intrinsic ValueRockwell Automation, Inc. (0KXA.L)

Previous Close£421.12
Intrinsic Value
Upside potential
Previous Close
£421.12

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

Rockwell Automation, Inc. is a global leader in industrial automation and digital transformation solutions, serving diverse end markets such as discrete manufacturing, hybrid industries, and process industries. The company operates through three core segments: Intelligent Devices, Software & Control, and Lifecycle Services, offering a comprehensive portfolio of hardware, software, and services. Its solutions enable operational efficiency, predictive maintenance, and smart manufacturing, positioning it as a key enabler of Industry 4.0. Rockwell Automation differentiates itself through deep domain expertise, integrated control systems, and a strong ecosystem of distributors and partners. The company’s focus on high-growth areas like digital twin technology, cybersecurity, and sustainable automation reinforces its competitive edge. With a well-established presence in North America and expanding international footprints, Rockwell Automation maintains a resilient market position despite cyclical industry dynamics. Its diversified customer base across automotive, life sciences, and renewable energy mitigates sector-specific risks while supporting long-term growth.

Revenue Profitability And Efficiency

Rockwell Automation reported revenue of $8.26 billion for the fiscal year ending September 2024, with net income of $952.5 million, reflecting a net margin of approximately 11.5%. The company generated $863.8 million in operating cash flow, demonstrating robust cash conversion. Capital expenditures of $224.7 million indicate disciplined reinvestment in innovation and infrastructure, supporting future growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS stood at $8.28, underscoring the company’s earnings resilience. Rockwell Automation’s capital efficiency is evident in its ability to balance growth investments with shareholder returns, supported by a strong recurring revenue stream from software and services. The firm’s beta of 1.317 suggests moderate sensitivity to broader market movements, typical for industrial technology providers.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with $471 million in cash and equivalents, though total debt of $4.09 billion warrants monitoring. Its leverage appears manageable given stable cash flows and a market capitalization of $34.48 billion. The balance sheet supports ongoing R&D and strategic acquisitions in automation and digital transformation.

Growth Trends And Dividend Policy

Rockwell Automation benefits from secular trends in automation adoption and digitalization, particularly in high-growth verticals like renewable energy and life sciences. The company’s dividend of $5.18 per share reflects a commitment to returning capital to shareholders, complemented by share repurchases. Growth is further driven by cross-selling opportunities across its software and services segments.

Valuation And Market Expectations

With a market cap of $34.48 billion, Rockwell Automation trades at a premium reflective of its leadership in industrial automation. Investors likely price in sustained demand for smart manufacturing solutions, though macroeconomic cyclicality remains a consideration. The stock’s valuation aligns with peers in the industrial technology space.

Strategic Advantages And Outlook

Rockwell Automation’s strategic advantages include its integrated product ecosystem, strong customer relationships, and innovation in IoT-enabled automation. The outlook remains positive, supported by global industrial modernization trends, though supply chain dynamics and competitive pressures require ongoing management. The company is well-positioned to capitalize on long-term Industry 4.0 adoption.

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