investorscraft@gmail.com

Intrinsic ValueESAB Corporation (ESAB)

Previous Close$121.10
Intrinsic Value
Upside potential
Previous Close
$121.10

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

ESAB Corporation operates as a global leader in fabrication and specialty gas control technology, serving diverse industries such as manufacturing, construction, and energy. The company generates revenue through the design, production, and distribution of high-performance welding and cutting equipment, consumables, and automation solutions. Its product portfolio includes advanced arc welding systems, gas control devices, and robotic welding solutions, catering to both industrial and specialized applications. ESAB holds a strong competitive position due to its technological expertise, global distribution network, and reputation for reliability. The company operates in a fragmented but growing market, where innovation and aftermarket services drive customer retention. Its focus on automation and efficiency aligns with broader industrial trends, reinforcing its relevance in key end markets. ESAB’s strategic acquisitions and R&D investments further solidify its market leadership, particularly in high-margin segments like aerospace and heavy equipment.

Revenue Profitability And Efficiency

ESAB reported revenue of $2.74 billion for FY 2024, with net income of $264.8 million, reflecting a net margin of approximately 9.7%. Diluted EPS stood at $4.31, demonstrating solid profitability. Operating cash flow was $355.4 million, while capital expenditures totaled $51.8 million, indicating disciplined capital allocation. The company’s ability to convert revenue into cash underscores operational efficiency and cost management.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product mix and global footprint. ESAB’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to capital expenditures. With a focus on high-margin segments and operational leverage, the company maintains robust returns on invested capital, though specific ROIC figures would require further disclosure.

Balance Sheet And Financial Health

ESAB’s balance sheet shows $249.4 million in cash and equivalents against total debt of $1.16 billion, indicating a leveraged but manageable position. The debt level suggests strategic financing for growth initiatives, while liquidity remains adequate. Shareholders’ equity and leverage metrics would provide additional context, but the current data reflects a stable financial structure with room for strategic flexibility.

Growth Trends And Dividend Policy

ESAB’s growth is driven by technological advancements and market expansion, particularly in automation and emerging economies. The company paid a dividend of $0.40 per share, signaling a commitment to shareholder returns while retaining capital for reinvestment. Future growth may hinge on industrial demand cycles and the adoption of advanced fabrication technologies.

Valuation And Market Expectations

With a market capitalization derived from 60.4 million shares outstanding, ESAB’s valuation reflects investor confidence in its sector leadership and growth prospects. The P/E ratio, based on diluted EPS, suggests a premium for its earnings stability and innovation pipeline. Market expectations likely incorporate continued margin expansion and strategic acquisitions.

Strategic Advantages And Outlook

ESAB’s strategic advantages include its strong brand, technological edge, and global distribution network. The outlook remains positive, supported by industrial automation trends and aftermarket demand. Risks include cyclical end-market exposure and competitive pressures, but the company’s diversified portfolio positions it well for sustained performance.

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