investorscraft@gmail.com

Intrinsic ValueBrady Corporation (BRC)

Previous Close$79.35
Intrinsic Value
Upside potential
Previous Close
$79.35

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

Brady Corporation operates as a global manufacturer and supplier of identification solutions, safety products, and workplace safety systems. The company serves diverse industries, including industrial manufacturing, electronics, telecommunications, and healthcare, with a focus on durable, high-performance labeling and signage. Its revenue model is driven by recurring demand for safety compliance products, asset tracking solutions, and customized identification systems, positioning Brady as a leader in niche industrial and safety markets. The company differentiates itself through proprietary technology, strong brand recognition, and a global distribution network that ensures consistent demand across economic cycles. With a presence in over 50 countries, Brady leverages its expertise in regulatory compliance and workplace safety to maintain a competitive edge in fragmented but growing markets. Its product portfolio includes labels, signs, software, and printing systems, catering to both B2B and institutional clients seeking reliable, long-term identification solutions.

Revenue Profitability And Efficiency

Brady Corporation reported revenue of $1.34 billion for FY 2024, with net income of $197.2 million, reflecting a net margin of approximately 14.7%. The company generated $255.1 million in operating cash flow, demonstrating efficient working capital management. Capital expenditures of $79.9 million suggest disciplined reinvestment, supporting sustained operational capabilities without overextending financial resources.

Earnings Power And Capital Efficiency

Diluted EPS stood at $4.05, indicating robust earnings power relative to its market capitalization. The company’s ability to convert revenue into free cash flow (operating cash flow minus capex) underscores capital efficiency, with a focus on high-margin identification and safety solutions. This performance highlights Brady’s ability to maintain profitability while funding growth initiatives.

Balance Sheet And Financial Health

Brady maintains a solid balance sheet, with $250.1 million in cash and equivalents against $129.7 million in total debt, reflecting a conservative leverage profile. The net cash position provides flexibility for strategic acquisitions or shareholder returns. The company’s financial health is further supported by consistent cash generation and manageable debt levels.

Growth Trends And Dividend Policy

Revenue growth trends align with steady demand for safety and identification products, though specific YoY comparisons are unavailable. The company pays a dividend of $0.94 per share, signaling a commitment to returning capital to shareholders. This balanced approach suggests a focus on sustainable growth while rewarding investors.

Valuation And Market Expectations

With a market capitalization derived from 48.1 million shares outstanding, Brady’s valuation reflects its stable earnings and niche market leadership. Investors likely price in expectations of continued margin resilience and moderate growth, given its specialized industrial focus and recurring revenue streams.

Strategic Advantages And Outlook

Brady’s strategic advantages include its global footprint, regulatory expertise, and diversified customer base. The outlook remains positive, driven by increasing workplace safety regulations and demand for asset tracking solutions. The company is well-positioned to capitalize on these trends while maintaining financial discipline.

Sources

Company filings (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