investorscraft@gmail.com

Intrinsic ValueDana Incorporated (DAN)

Previous Close$21.04
Intrinsic Value
Upside potential
Previous Close
$21.04

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

Dana Incorporated operates as a global leader in drivetrain and e-propulsion systems, serving the automotive, commercial vehicle, and off-highway markets. The company specializes in designing and manufacturing advanced propulsion technologies, including conventional and electrified solutions, which cater to OEMs worldwide. Dana’s diversified product portfolio spans axles, driveshafts, transmissions, and thermal management systems, positioning it as a critical supplier in the evolving mobility landscape. The company’s revenue model hinges on long-term contracts with major automakers, ensuring stable cash flows while adapting to industry shifts toward electrification. Dana’s market position is reinforced by its technological expertise, global manufacturing footprint, and strategic partnerships, enabling it to compete effectively in both traditional and emerging vehicle segments. The firm’s focus on innovation and sustainability aligns with broader industry trends, though it faces intense competition from established players and new entrants in the electrification space.

Revenue Profitability And Efficiency

Dana reported revenue of $10.28 billion for the period, reflecting its scale in the automotive supply chain. However, net income stood at -$57 million, with diluted EPS of -$0.39, indicating margin pressures from rising costs or operational challenges. Operating cash flow of $450 million suggests underlying operational efficiency, though capital expenditures of $380 million highlight significant reinvestment needs. The company’s ability to convert revenue into cash flow remains a critical area for monitoring.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore Dana’s current earnings challenges, likely tied to input cost inflation or electrification investments. Operating cash flow, while positive, may not fully offset capital expenditures, signaling constrained free cash flow generation. The company’s capital efficiency will depend on its ability to scale high-margin products, particularly in electrified systems, to improve returns on invested capital.

Balance Sheet And Financial Health

Dana’s balance sheet shows $494 million in cash and equivalents against $2.91 billion in total debt, indicating a leveraged position. The debt load could constrain financial flexibility, especially if profitability does not rebound. Liquidity appears manageable given operating cash flow, but sustained negative earnings may necessitate closer scrutiny of debt covenants and refinancing risks.

Growth Trends And Dividend Policy

Dana’s growth trajectory is tied to electrification adoption and OEM demand, though recent profitability declines raise questions about near-term expansion. The company maintains a dividend of $0.40 per share, signaling commitment to shareholders, but payout sustainability depends on earnings recovery. Long-term growth will hinge on successful execution in electric propulsion and cost management.

Valuation And Market Expectations

The market likely prices Dana based on its transition potential in electrification, though current losses may weigh on multiples. Investors will focus on margin improvement and order wins in high-growth segments to justify valuation. Comparables in the auto supplier space suggest cautious optimism, contingent on execution.

Strategic Advantages And Outlook

Dana’s strengths lie in its technological expertise, global reach, and OEM relationships, but macroeconomic and competitive pressures pose risks. The outlook depends on balancing electrification investments with profitability, leveraging its diversified portfolio to capture demand in both traditional and emerging markets. Success will require disciplined capital allocation and operational execution.

Sources

Company filings, 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