investorscraft@gmail.com

Intrinsic ValueATS Corporation (ATS)

Previous Close$28.46
Intrinsic Value
Upside potential
Previous Close
$28.46

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ATS Corporation operates in the industrial automation and robotics sector, providing advanced manufacturing solutions to industries such as life sciences, food & beverage, transportation, and energy. The company generates revenue through the design, engineering, and implementation of custom automation systems, as well as aftermarket services including maintenance and upgrades. Its diversified client base and global footprint position it as a key player in high-growth markets where precision and efficiency are critical. ATS differentiates itself through proprietary technologies and a solutions-driven approach, catering to complex manufacturing challenges. The company’s strong reputation for innovation and reliability allows it to compete effectively against both niche specialists and larger industrial conglomerates. With increasing demand for automation across industries, ATS is well-positioned to capitalize on long-term secular trends such as reshoring, labor shortages, and Industry 4.0 adoption.

Revenue Profitability And Efficiency

ATS reported revenue of $3.03 billion for FY 2024, with net income of $193.7 million, reflecting a net margin of approximately 6.4%. Operating cash flow stood at $20.8 million, though capital expenditures of $54.4 million indicate ongoing investments in growth. The diluted EPS of $1.97 suggests moderate profitability relative to its capital structure, with efficiency metrics likely influenced by project-based revenue recognition and cyclical demand.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its recurring aftermarket services, which provide stability amid cyclical project revenue. However, the negative free cash flow (operating cash flow minus capex) of -$33.6 million signals short-term capital intensity. ATS’s ability to scale high-margin services and optimize project execution will be critical to improving returns on invested capital over time.

Balance Sheet And Financial Health

ATS holds $170.2 million in cash and equivalents against $1.29 billion in total debt, indicating a leveraged but manageable position. The debt load reflects strategic investments in capacity and acquisitions, common in the automation industry. Liquidity appears adequate for near-term obligations, but sustained free cash flow generation will be necessary to deleverage and fund future growth initiatives.

Growth Trends And Dividend Policy

Revenue growth is likely driven by secular automation trends, though the absence of a dividend suggests a focus on reinvestment. The company’s capital allocation priorities appear centered on organic expansion and M&A, aligning with its industry’s consolidation dynamics. Investor returns may hinge on execution in integrating acquisitions and scaling higher-margin service offerings.

Valuation And Market Expectations

With a market cap derived from its outstanding shares and current trading multiples, ATS’s valuation likely reflects expectations for mid-single-digit revenue growth and margin expansion. Comparables in the automation sector trade at premiums due to long-term growth narratives, though ATS’s leverage may temper multiples relative to less indebted peers.

Strategic Advantages And Outlook

ATS’s strengths lie in its technical expertise, diversified industry exposure, and ability to deliver tailored automation solutions. Near-term challenges include managing debt and project timing volatility, but the long-term outlook remains favorable given macro tailwinds. Success will depend on balancing growth investments with operational discipline to improve cash flow conversion and shareholder returns.

Sources

Company filings (CIK: 0001394832), FY 2024 financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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