investorscraft@gmail.com

Intrinsic ValueCrane NXT, Co. (CXT)

Previous Close$50.52
Intrinsic Value
Upside potential
Previous Close
$50.52

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

Crane NXT, Co. operates in the industrial technology sector, specializing in engineered products and solutions that serve niche markets with high precision and reliability. The company generates revenue through a diversified portfolio, including payment and merchandising technologies, aerospace components, and engineered materials. Its core business model leverages recurring revenue streams from aftermarket services and proprietary technology, positioning it as a leader in mission-critical applications where performance and durability are paramount. Crane NXT maintains a competitive edge through innovation, strategic acquisitions, and long-term customer relationships, particularly in industries with stringent regulatory and technical requirements. The company’s market position is reinforced by its ability to deliver customized solutions, often tailored to specific customer needs, which enhances customer retention and reduces substitution risks. Its focus on high-margin segments and operational efficiency further solidifies its standing in a competitive landscape.

Revenue Profitability And Efficiency

Crane NXT reported revenue of $1.49 billion for FY 2024, with net income of $184.1 million, reflecting a net margin of approximately 12.4%. The company generated $214.1 million in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures totaled $45.4 million, indicating disciplined reinvestment in operations. These metrics suggest efficient capital allocation and stable profitability, supported by a diversified revenue base.

Earnings Power And Capital Efficiency

Diluted EPS stood at $3.19, underscoring the company’s ability to translate revenue into shareholder returns. With $165.8 million in cash and equivalents, Crane NXT maintains liquidity to fund growth initiatives. The balance between operating cash flow and capital expenditures highlights prudent financial management, ensuring sustainable earnings power without overleveraging the business.

Balance Sheet And Financial Health

Crane NXT’s total debt of $813.9 million is offset by robust operating cash flow, suggesting manageable leverage. The company’s cash position provides flexibility for debt servicing and strategic investments. With 57.1 million shares outstanding, the capital structure appears balanced, though investors should monitor debt levels relative to earnings stability in cyclical end markets.

Growth Trends And Dividend Policy

The company’s dividend of $0.64 per share reflects a commitment to returning capital to shareholders, supported by consistent cash generation. Growth prospects hinge on innovation and market expansion, particularly in high-margin segments like payment technologies and aerospace. Crane NXT’s ability to sustain dividend payouts while funding growth initiatives will be critical for long-term investor confidence.

Valuation And Market Expectations

Current valuation metrics should be assessed against sector peers, considering Crane NXT’s niche focus and recurring revenue streams. Market expectations likely incorporate the company’s ability to maintain margins and execute strategic acquisitions. Investors may weigh its premium positioning against cyclical risks in industrial end markets.

Strategic Advantages And Outlook

Crane NXT’s strategic advantages include proprietary technologies, a diversified customer base, and operational efficiency. The outlook remains positive, driven by demand for precision-engineered solutions and aftermarket services. However, macroeconomic volatility and supply chain dynamics could pose challenges. The company’s focus on innovation and cost control positions it to navigate these headwinds effectively.

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