investorscraft@gmail.com

Intrinsic Value of Donaldson Company, Inc. (DCI)

Previous Close$71.26
Intrinsic Value
Upside potential
Previous Close
$71.26

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

Donaldson Company, Inc. operates as a global leader in filtration systems and replacement parts, serving diverse industries including industrial, aerospace, and transportation. The company’s revenue model is driven by the sale of proprietary filtration solutions, aftermarket parts, and engineered systems, with a strong emphasis on recurring revenue from replacement filters. Its competitive edge lies in advanced filtration technology, which enhances equipment longevity and operational efficiency for clients in demanding environments. Donaldson holds a robust market position, supported by its extensive distribution network and long-standing relationships with OEMs and industrial customers. The company’s ability to innovate and adapt to regulatory and environmental standards further solidifies its leadership in the filtration sector. With a global footprint, Donaldson benefits from diversified demand across geographies and end markets, mitigating reliance on any single industry or region.

Revenue Profitability And Efficiency

Donaldson reported revenue of $3.59 billion for FY 2024, with net income of $414 million, reflecting a net margin of approximately 11.5%. The company generated $492.5 million in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures totaled $85.6 million, indicating disciplined reinvestment to support growth and operational efficiency. Diluted EPS stood at $3.38, underscoring consistent profitability.

Earnings Power And Capital Efficiency

Donaldson’s earnings power is evident in its ability to maintain stable margins despite macroeconomic fluctuations. The company’s capital efficiency is supported by its asset-light model, with a focus on high-margin aftermarket sales. Operating cash flow significantly exceeds capital expenditures, highlighting robust free cash flow generation. This positions the company well for reinvestment, debt reduction, or shareholder returns.

Balance Sheet And Financial Health

Donaldson’s balance sheet remains solid, with $232.7 million in cash and equivalents and total debt of $536.7 million. The debt level is manageable, given the company’s strong cash flow generation. The conservative leverage ratio and liquidity position provide flexibility for strategic initiatives or weathering economic downturns. Shareholders’ equity is bolstered by retained earnings and consistent profitability.

Growth Trends And Dividend Policy

Donaldson has demonstrated steady growth, driven by demand for filtration solutions in industrial and environmental applications. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.02, reflecting a commitment to returning capital. Growth initiatives include geographic expansion and technological advancements, ensuring long-term relevance in evolving markets.

Valuation And Market Expectations

The market values Donaldson’s consistent performance and defensive business model, with a P/E ratio reflecting its stable earnings trajectory. Investors likely price in moderate growth expectations, balanced by the company’s resilience across economic cycles. Valuation metrics suggest a premium for its industry leadership and reliable cash flows.

Strategic Advantages And Outlook

Donaldson’s strategic advantages include its technological expertise, global distribution, and strong customer relationships. The outlook remains positive, supported by secular trends in environmental regulation and industrial efficiency. The company is well-positioned to capitalize on emerging opportunities in clean technology and sustainable filtration solutions, ensuring long-term growth.

Sources

10-K filing, company investor relations

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