investorscraft@gmail.com

Intrinsic Value of Electro-Sensors, Inc. (ELSE)

Previous Close$4.60
Intrinsic Value
Upside potential
Previous Close
$4.60

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

Electro-Sensors, Inc. operates in the industrial safety and monitoring equipment sector, specializing in the design and manufacture of hazardous area monitoring systems, machine safety sensors, and environmental monitoring solutions. The company serves a diverse clientele, including manufacturing, oil and gas, and chemical processing industries, where regulatory compliance and operational safety are critical. Its revenue model is driven by both direct sales and recurring service contracts, ensuring steady cash flow while maintaining a niche but stable market presence. Electro-Sensors differentiates itself through proprietary technology and reliability, positioning as a trusted provider in high-risk industrial environments. Despite its small scale, the company benefits from long-term customer relationships and a reputation for durable, precision-engineered products. The competitive landscape includes larger industrial automation firms, but Electro-Sensors carves out a defensible niche by focusing on specialized applications where customization and responsiveness are valued over mass-market solutions.

Revenue Profitability And Efficiency

For FY 2024, Electro-Sensors reported revenue of $9.37 million, with net income of $446,000, reflecting a modest but stable profitability margin. Operating cash flow stood at $129,000, though capital expenditures were minimal at -$51,000, indicating limited reinvestment needs. The company’s efficiency metrics suggest a lean operation, with low overhead and a focus on maintaining profitability despite its small revenue base.

Earnings Power And Capital Efficiency

The diluted EPS of $0.13 underscores the company’s ability to generate earnings despite its limited scale. With no debt and $9.95 million in cash and equivalents, Electro-Sensors demonstrates strong capital efficiency, retaining ample liquidity for potential growth initiatives or shareholder returns. The absence of leverage further highlights a conservative financial strategy, prioritizing stability over aggressive expansion.

Balance Sheet And Financial Health

Electro-Sensors maintains a robust balance sheet, with $9.95 million in cash and no debt, reflecting a conservative financial approach. The company’s equity-heavy structure and lack of liabilities provide significant financial flexibility, reducing risk in volatile market conditions. This strong liquidity position supports ongoing operations and potential strategic investments without reliance on external financing.

Growth Trends And Dividend Policy

Revenue growth appears stagnant, with FY 2024 figures aligning closely with historical performance. The company does not currently pay dividends, opting instead to retain earnings for operational needs or future opportunities. Given its niche market, growth may depend on expanding product lines or penetrating adjacent industries, though no significant initiatives were disclosed for the period.

Valuation And Market Expectations

With a market capitalization likely aligned with its modest earnings and cash reserves, Electro-Sensors trades at a valuation reflective of its small-scale, low-growth profile. Investor expectations are likely tempered by its niche focus and limited revenue scalability, though the strong balance sheet may appeal to risk-averse stakeholders seeking stability over high returns.

Strategic Advantages And Outlook

Electro-Sensors’ key strengths lie in its specialized product offerings and debt-free financial position. The outlook remains cautious, with growth contingent on leveraging its technological expertise into new markets or applications. While the company is well-positioned to weather economic downturns, its long-term success may hinge on identifying incremental growth opportunities within its core industrial safety niche.

Sources

Company filings (10-K), CIK 0000351789

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