investorscraft@gmail.com

Intrinsic ValueFrequency Electronics, Inc. (FEIM)

Previous Close$27.13
Intrinsic Value
Upside potential
Previous Close
$27.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Frequency Electronics, Inc. operates in the precision time and frequency control sector, specializing in the design, development, and manufacture of high-performance atomic clocks, crystal oscillators, and integrated timing solutions. The company serves aerospace, defense, and satellite communications markets, where precision timing is critical for navigation, synchronization, and secure communications. Its revenue model is driven by long-term government and commercial contracts, often with defense-related applications, positioning it as a niche provider of mission-critical timing systems. Frequency Electronics leverages its proprietary technology to maintain a competitive edge in a market dominated by stringent performance requirements and high barriers to entry. The company’s focus on R&D and customization allows it to cater to specialized applications, reinforcing its reputation as a trusted supplier in defense and space industries. Despite its small scale, FEIM holds a defensible position due to its technical expertise and longstanding relationships with key customers.

Revenue Profitability And Efficiency

In FY 2024, Frequency Electronics reported revenue of $55.3 million, with net income of $5.6 million, reflecting a net margin of approximately 10.1%. The company generated $8.7 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures were modest at $1.5 million, indicating efficient reinvestment relative to operational scale. Diluted EPS stood at $0.59, supported by disciplined cost management and stable demand in core markets.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its ability to secure high-margin contracts in defense and aerospace, where technical differentiation commands premium pricing. ROIC trends are not explicitly provided, but the balance of $18.3 million in cash against $6.2 million in debt suggests prudent capital allocation. Operating cash flow coverage of net income at 1.6x highlights sustainable earnings quality.

Balance Sheet And Financial Health

Frequency Electronics maintains a robust balance sheet, with $18.3 million in cash and equivalents against total debt of $6.2 million, yielding a net cash position of $12.1 million. This liquidity provides flexibility for R&D and potential acquisitions. The low leverage ratio and strong cash reserves indicate minimal financial risk, supporting continued investment in growth initiatives.

Growth Trends And Dividend Policy

Revenue growth trends are not detailed, but the company’s focus on defense and space markets aligns with secular demand drivers. FEIM pays a dividend of $1.00 per share, translating to a yield of approximately 5.3% based on recent pricing, signaling confidence in cash flow stability. Dividend sustainability appears supported by free cash flow and a conservative payout ratio.

Valuation And Market Expectations

The company’s valuation metrics are not provided, but its niche positioning and profitability suggest a premium to broader industrials. Market expectations likely hinge on defense budget trends and FEIM’s ability to maintain contract wins. The dividend yield may attract income-oriented investors, though growth prospects remain tied to government spending cycles.

Strategic Advantages And Outlook

Frequency Electronics’ strategic advantages lie in its specialized technology and entrenched relationships with defense contractors. The outlook is stable, supported by steady demand for precision timing in national security applications. Risks include reliance on government funding and competition from larger defense suppliers. However, its technical niche and strong balance sheet position it to navigate cyclical pressures.

Sources

10-K filing for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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