investorscraft@gmail.com

Intrinsic ValueAptarGroup, Inc. (ATR)

Previous Close$135.23
Intrinsic Value
Upside potential
Previous Close
$135.23

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

AptarGroup, Inc. operates as a global leader in the design and manufacturing of innovative dispensing, sealing, and active packaging solutions. The company serves diverse industries, including pharmaceuticals, beauty, food, and beverage, leveraging its proprietary technologies to enhance product functionality and consumer convenience. Aptar’s revenue model is driven by recurring sales of high-margin dispensing systems, supported by long-term contracts with blue-chip clients. Its market position is reinforced by strong R&D capabilities, regulatory expertise, and a global manufacturing footprint, enabling it to address complex packaging challenges across regulated and fast-moving consumer sectors. The company’s focus on sustainability and digital integration further strengthens its competitive edge in an evolving packaging landscape.

Revenue Profitability And Efficiency

AptarGroup reported revenue of $3.58 billion for FY 2024, with net income of $374.5 million, reflecting a disciplined cost structure and pricing power. Diluted EPS stood at $5.53, supported by operating cash flow of $643.4 million. Capital expenditures of $294.2 million indicate ongoing investments in capacity and innovation, aligning with long-term growth objectives. The company’s ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

AptarGroup’s earnings power is evident in its robust operating cash flow, which exceeds net income, highlighting strong working capital management. The company’s capital efficiency is further demonstrated by its ability to fund growth initiatives while maintaining healthy returns. With a focus on high-value segments like pharmaceuticals, Aptar sustains premium margins, reinforcing its earnings durability across economic cycles.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with $223.8 million in cash and equivalents against total debt of $1.08 billion. This prudent leverage ratio provides flexibility for strategic investments or acquisitions. Aptar’s consistent cash generation supports debt servicing and shareholder returns, positioning it well for sustained financial stability.

Growth Trends And Dividend Policy

AptarGroup has demonstrated steady growth, driven by demand for innovative packaging in healthcare and consumer markets. Its dividend policy, with a payout of $1.72 per share, reflects a commitment to returning capital to shareholders while retaining funds for reinvestment. The company’s growth trajectory is supported by secular trends like sustainability and digitalization in packaging.

Valuation And Market Expectations

The market values AptarGroup’s consistent execution and niche leadership, as reflected in its earnings multiple. Investors likely price in continued margin resilience and growth in high-barrier segments like pharmaceutical dispensing. The stock’s valuation balances near-term macroeconomic risks with long-term structural demand for Aptar’s solutions.

Strategic Advantages And Outlook

AptarGroup’s strategic advantages include its technological expertise, global scale, and deep client relationships. The outlook remains positive, with tailwinds from regulatory-driven packaging upgrades and sustainability trends. Challenges include raw material volatility, but the company’s diversified portfolio and innovation pipeline position it to outperform peers over the long term.

Sources

Company 10-K, investor presentations

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