investorscraft@gmail.com

Intrinsic Value of H.B. Fuller Company (FUL)

Previous Close$62.24
Intrinsic Value
Upside potential
Previous Close
$62.24

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

H.B. Fuller Company operates as a global adhesive and sealant manufacturer, serving diverse industries such as packaging, construction, electronics, and transportation. The company generates revenue through the development, production, and distribution of high-performance adhesives, sealants, and specialty chemical solutions. Its business model relies on innovation-driven product differentiation, long-term customer relationships, and strategic acquisitions to expand its geographic and technological footprint. H.B. Fuller holds a strong position in niche adhesive markets, leveraging its technical expertise to cater to specialized industrial applications where performance and reliability are critical. The company competes with both large chemical conglomerates and smaller regional players, differentiating itself through tailored solutions and a customer-centric approach. Its global supply chain and R&D capabilities enable it to address evolving regulatory and sustainability demands, reinforcing its reputation as a trusted partner in adhesive solutions.

Revenue Profitability And Efficiency

In FY 2024, H.B. Fuller reported revenue of $3.57 billion, with net income of $130.3 million, reflecting a net margin of approximately 3.6%. Operating cash flow stood at $302.4 million, while capital expenditures totaled $139.2 million, indicating disciplined reinvestment. The diluted EPS of $2.30 suggests modest profitability, though margins may be pressured by raw material costs and competitive pricing dynamics in the adhesives market.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified industrial customer base and recurring revenue streams from essential adhesive applications. Operating cash flow coverage of capital expenditures (2.17x) demonstrates adequate reinvestment capacity, though elevated total debt of $2.07 billion may constrain near-term financial flexibility. Further analysis of ROIC and working capital trends would provide deeper insight into capital allocation efficiency.

Balance Sheet And Financial Health

H.B. Fuller’s balance sheet shows $169.4 million in cash and equivalents against $2.07 billion in total debt, signaling moderate liquidity and leverage. The debt-to-equity ratio appears elevated, warranting scrutiny of interest coverage and refinancing risks. However, the company’s stable cash flow generation and asset-light operations provide a foundation for debt management, assuming consistent operational execution.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by acquisitions and organic demand in key end markets. The company maintains a conservative dividend policy, with a $0.9025 per share annual payout, reflecting a focus on reinvestment and debt reduction. Future growth may hinge on margin expansion, pricing power, and successful integration of strategic acquisitions in high-growth adhesive segments.

Valuation And Market Expectations

Trading at a P/E multiple derived from $2.30 diluted EPS, the market appears to price H.B. Fuller as a stable but slow-growth industrial player. Investor expectations likely center on margin improvement and deleveraging, with limited premium for disruptive growth given the mature nature of the adhesives industry.

Strategic Advantages And Outlook

H.B. Fuller’s technical expertise and global distribution network provide competitive moats in specialty adhesives. The outlook remains cautiously optimistic, with opportunities in sustainable adhesives and emerging markets offsetting cyclical end-market risks. Execution on cost management and debt reduction will be critical to enhancing shareholder value over the medium term.

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