investorscraft@gmail.com

Intrinsic ValueBroadwind, Inc. (BWEN)

Previous Close$2.24
Intrinsic Value
Upside potential
Previous Close
$2.24

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

Broadwind, Inc. operates as a diversified industrial manufacturer specializing in precision fabrications, heavy-duty gearing, and wind energy solutions. The company serves sectors such as energy, mining, and infrastructure, leveraging its expertise in large-scale metal fabrication and complex machining. Its core revenue model is driven by contract manufacturing, aftermarket services, and customized engineering solutions, positioning it as a critical supplier to industries requiring high-tolerance components and durable equipment. Broadwind’s market position is bolstered by its niche capabilities in wind turbine components, where it benefits from long-term customer relationships and recurring service revenue. The company competes on precision, reliability, and scalability, though it faces cyclical demand tied to energy and industrial capital expenditure cycles. Its diversification across end markets provides resilience, but exposure to wind energy policy shifts remains a key risk.

Revenue Profitability And Efficiency

Broadwind reported revenue of $143.1 million for FY 2024, with net income of $1.2 million, reflecting a slim margin of 0.8%. Diluted EPS stood at $0.05, indicating modest profitability. Operating cash flow of $13.8 million suggests reasonable operational efficiency, though capital expenditures of $3.6 million highlight ongoing reinvestment needs. The company’s ability to convert revenue into cash flow is a positive signal, but margin expansion remains a challenge.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its low net income margin, though operating cash flow coverage of capital expenditures (3.8x) demonstrates adequate capital efficiency. Broadwind’s focus on high-margin aftermarket services and operational leverage could improve returns, but its capital-light model is offset by cyclical demand volatility. Further efficiency gains may hinge on scaling higher-value contracts.

Balance Sheet And Financial Health

Broadwind’s balance sheet shows $7.7 million in cash against $31.2 million in total debt, indicating moderate leverage. The debt-to-equity ratio warrants monitoring, but operating cash flow generation provides liquidity support. Absence of dividends suggests prioritization of debt management and reinvestment, though the company’s financial flexibility is limited by its leveraged position.

Growth Trends And Dividend Policy

Revenue growth trends are likely tied to industrial and renewable energy demand, with wind energy investments being a key driver. Broadwind does not pay dividends, redirecting cash flow toward debt reduction and operational needs. Future growth may depend on expanding its service offerings or securing larger fabrication contracts, but cyclical headwinds could temper near-term expansion.

Valuation And Market Expectations

The company’s valuation reflects its niche positioning and cyclical risks, with a diluted EPS of $0.05 suggesting modest market expectations. Investors likely price in limited margin expansion potential, though exposure to renewable energy tailwinds could support re-rating if execution improves. Trading multiples may remain subdued until profitability stabilizes.

Strategic Advantages And Outlook

Broadwind’s strategic advantages lie in its specialized manufacturing capabilities and entrenched customer relationships. The outlook is cautiously optimistic, contingent on industrial demand recovery and wind energy policy support. Operational discipline and debt reduction could enhance resilience, but macroeconomic uncertainty remains a headwind. The company’s ability to diversify revenue streams will be critical to long-term stability.

Sources

Company filings (10-K), CIK 0001120370

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