investorscraft@gmail.com

Intrinsic ValueTextron Inc. (0LF0.L)

Previous Close£87.77
Intrinsic Value
Upside potential
Previous Close
£87.77

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

Textron Inc. operates as a diversified industrial conglomerate with a strong presence in aerospace, defense, and specialty vehicle markets. The company's core revenue streams stem from manufacturing and servicing business jets, military aircraft, helicopters, and unmanned systems, alongside industrial products like fuel systems and recreational vehicles. Its Textron Aviation and Bell segments dominate the business jet and military helicopter markets, respectively, while Textron Systems provides advanced defense solutions, including unmanned aircraft and armored vehicles. The Industrial segment caters to automotive OEMs and outdoor enthusiasts with niche products like plastic fuel tanks and golf cars. Textron’s Finance segment further supports its core operations by offering aircraft financing, enhancing customer retention. The company maintains a competitive edge through vertical integration, proprietary technology, and long-standing defense contracts, positioning it as a key player in both commercial and government sectors. Its global footprint, spanning North America, Europe, and Asia, diversifies revenue and mitigates regional risks. Textron’s market leadership in business aviation and military training systems underscores its resilience in cyclical industries, supported by recurring aftermarket services and a balanced portfolio.

Revenue Profitability And Efficiency

Textron reported $13.7 billion in revenue for the period, with net income of $824 million, reflecting a 6% net margin. Operating cash flow stood at $1.01 billion, though capital expenditures of $364 million indicate ongoing investments in production capacity. The company’s diluted EPS of $4.33 demonstrates steady earnings power, supported by disciplined cost management and pricing strategies across its segments.

Earnings Power And Capital Efficiency

The company’s earnings are driven by high-margin defense contracts and aftermarket services, offsetting cyclicality in industrial markets. Textron’s capital efficiency is evident in its ability to generate $650 million in free cash flow (operating cash flow minus capex), which funds dividends, debt reduction, and strategic acquisitions. Its diversified portfolio mitigates reliance on any single revenue stream.

Balance Sheet And Financial Health

Textron maintains a solid balance sheet with $1.44 billion in cash and equivalents against $3.96 billion in total debt, yielding a manageable net debt position. The liquidity cushion and investment-grade credit profile provide flexibility for growth initiatives. Debt levels are sustainable, given consistent cash flow generation and a focus on deleveraging.

Growth Trends And Dividend Policy

Growth is fueled by demand for business jets and military modernization programs, though industrial segment performance remains tied to macroeconomic conditions. The company’s modest dividend ($0.08 per share) reflects a conservative payout ratio, prioritizing reinvestment. Share buybacks or dividend hikes could emerge if free cash flow improves further.

Valuation And Market Expectations

At a $13.1 billion market cap, Textron trades at a P/E of ~16x, aligning with industrials peers. The beta of 1.2 suggests moderate volatility, reflecting its mixed exposure to defense (stable) and commercial (cyclical) markets. Investors likely price in steady defense spending and a recovery in business aviation post-pandemic.

Strategic Advantages And Outlook

Textron’s strengths include its defense backlog, proprietary aircraft platforms, and global service network. Near-term headwinds include supply chain constraints and industrial softness, but long-term demand for unmanned systems and hybrid-electric aviation presents growth opportunities. The company’s diversified model and lean operations position it to navigate economic cycles effectively.

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