investorscraft@gmail.com

Intrinsic ValueFerguson plc (FERG)

Previous Close$252.46
Intrinsic Value
Upside potential
Previous Close
$252.46

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

Ferguson plc operates as a leading distributor of plumbing and heating products, HVAC equipment, and industrial supplies, primarily serving the North American market. The company generates revenue through a diversified portfolio of over 1,700 locations, leveraging a two-step distribution model that connects manufacturers with professional contractors, commercial builders, and maintenance professionals. Its extensive product range includes pipes, valves, fittings, waterworks, and fire protection systems, positioning it as a critical infrastructure supplier. Ferguson’s market leadership stems from its scale, logistics efficiency, and deep customer relationships, which enable it to outperform regional competitors. The company benefits from steady demand tied to residential and commercial construction cycles, as well as recurring maintenance and repair activity. Its focus on digital transformation, including e-commerce platforms and inventory management tools, enhances customer retention and operational agility. Ferguson’s vertical integration and technical expertise further differentiate it in a fragmented industry.

Revenue Profitability And Efficiency

Ferguson reported revenue of $29.6 billion for FY 2024, with net income of $1.7 billion, reflecting a net margin of approximately 5.9%. The company generated $1.9 billion in operating cash flow, demonstrating strong conversion of earnings into cash. Capital expenditures of $372 million indicate disciplined reinvestment in logistics and digital capabilities. Diluted EPS of $8.53 underscores efficient earnings distribution across its 202.9 million shares outstanding.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its high-volume, low-margin distribution model, which benefits from economies of scale. Operating cash flow coverage of capital expenditures (5.0x) highlights robust capital efficiency. Ferguson’s asset-light approach and working capital management contribute to consistent free cash flow generation, enabling debt servicing and shareholder returns.

Balance Sheet And Financial Health

Ferguson maintains a solid balance sheet with $571 million in cash and equivalents, offset by $5.5 billion in total debt. The debt level is manageable given its cash flow profile, though leverage metrics warrant monitoring. The company’s liquidity position supports ongoing operations and strategic investments without significant refinancing risk.

Growth Trends And Dividend Policy

Revenue growth is tied to construction activity and market share gains in fragmented segments. Ferguson’s dividend of $3.24 per share reflects a commitment to returning capital, though payout ratios remain conservative to preserve flexibility. The company’s growth strategy emphasizes organic expansion, acquisitions, and digital adoption to capture incremental demand.

Valuation And Market Expectations

Ferguson’s valuation reflects its defensive positioning in construction supply chains and steady cash flows. Market expectations hinge on sustained demand from non-residential construction and operational execution. The stock’s performance is likely influenced by macroeconomic trends affecting housing and infrastructure spending.

Strategic Advantages And Outlook

Ferguson’s scale, customer-centric model, and digital investments provide durable competitive advantages. The outlook remains positive, supported by long-term infrastructure needs and repair-and-remodel activity. Risks include cyclical demand fluctuations and supply chain disruptions, but the company’s diversified base mitigates downside exposure.

Sources

Company filings (10-K), investor presentations

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