investorscraft@gmail.com

Intrinsic ValueThe Scotts Miracle-Gro Company (0L45.L)

Previous Close£63.79
Intrinsic Value
Upside potential
Previous Close
£63.79

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 Scotts Miracle-Gro Company is a leading player in the lawn, garden care, and hydroponic gardening sectors, operating primarily in the U.S. and internationally. The company’s diversified portfolio spans three segments: U.S. Consumer, Hawthorne, and Other, catering to both traditional and hydroponic gardening needs. Its extensive brand lineup, including Scotts, Miracle-Gro, and Ortho, positions it as a trusted name in consumer lawn and garden products, while its Hawthorne segment targets the growing hydroponics market with specialized lighting and cultivation solutions. Scotts Miracle-Gro leverages a multi-channel distribution strategy, serving home centers, mass merchandisers, e-commerce platforms, and specialty hydroponic retailers, ensuring broad market penetration. The company’s strong brand equity and innovation in organic and sustainable products align with shifting consumer preferences toward eco-friendly gardening solutions. However, its reliance on seasonal demand and exposure to regulatory risks in the hydroponic segment present ongoing challenges. Despite these factors, Scotts Miracle-Gro maintains a competitive edge through its scale, distribution network, and ability to adapt to evolving gardening trends.

Revenue Profitability And Efficiency

In its latest fiscal year, Scotts Miracle-Gro reported revenue of $3.55 billion, reflecting its dominant position in the lawn and garden industry. However, the company posted a net loss of $34.9 million, with diluted EPS of -$0.61, indicating profitability challenges. Operating cash flow stood at $667.5 million, demonstrating robust cash generation despite capital expenditures of $84 million, which suggests disciplined reinvestment in operations.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by its recent net loss, but its strong operating cash flow highlights underlying operational efficiency. High debt levels, with total debt at $2.52 billion, may constrain capital efficiency, though its ability to generate cash provides some flexibility. The Hawthorne segment’s growth potential in hydroponics could enhance future earnings if market conditions stabilize.

Balance Sheet And Financial Health

Scotts Miracle-Gro’s balance sheet shows $71.6 million in cash and equivalents against $2.52 billion in total debt, indicating significant leverage. While the debt load is substantial, the company’s operating cash flow supports its ability to service obligations. Investors should monitor debt management strategies, especially given the seasonal nature of its business and potential interest rate impacts.

Growth Trends And Dividend Policy

The company’s growth is tied to seasonal demand and the expanding hydroponics market, though recent profitability pressures pose risks. Scotts Miracle-Gro maintains a dividend policy, with a dividend per share of $2.64, signaling commitment to shareholder returns. However, sustaining payouts amid earnings volatility will require careful capital allocation and operational improvements.

Valuation And Market Expectations

With a market capitalization of $3.41 billion and a beta of 1.95, Scotts Miracle-Gro is viewed as a higher-risk investment due to its cyclical exposure and leverage. The market likely anticipates a recovery in profitability, particularly if the Hawthorne segment capitalizes on long-term hydroponics trends. Valuation metrics should be weighed against sector peers and macroeconomic factors affecting consumer spending.

Strategic Advantages And Outlook

Scotts Miracle-Gro’s strategic advantages include its strong brand portfolio, diversified distribution, and innovation in sustainable gardening solutions. The outlook hinges on stabilizing profitability, managing debt, and leveraging growth in hydroponics. Regulatory developments and consumer demand shifts will be critical, but the company’s market position and adaptability provide a foundation for recovery.

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