Previous Close | $87.16 |
Intrinsic Value | $7.28 |
Upside potential | -92% |
Data is not available at this time.
Graco Inc. operates as a leading manufacturer of fluid handling systems and components, serving diverse industries such as industrial, contractor, and process markets. The company’s core revenue model is driven by the sale of pumps, sprayers, and other fluid control equipment, with a strong emphasis on precision, durability, and efficiency. Graco’s products are widely used in coatings, adhesives, sealants, and lubricants, positioning it as a critical enabler of industrial productivity and infrastructure development. The company maintains a competitive edge through continuous innovation, proprietary technology, and a global distribution network, ensuring broad market penetration. Its reputation for reliability and performance has solidified its leadership in niche segments, particularly in high-pressure spray equipment and automated dispensing systems. Graco’s market position is further reinforced by its focus on aftermarket services and replacement parts, creating a recurring revenue stream and fostering long-term customer relationships.
Graco reported revenue of $2.11 billion for FY 2024, with net income of $486.1 million, reflecting a robust net margin of approximately 23%. The company’s operating cash flow stood at $621.7 million, underscoring strong cash generation capabilities. Capital expenditures were modest at $106.7 million, indicating efficient reinvestment strategies. These metrics highlight Graco’s ability to convert sales into profits while maintaining disciplined cost management.
Graco’s diluted EPS of $2.82 demonstrates its earnings power, supported by a capital-efficient business model. The company’s high operating cash flow relative to net income suggests effective working capital management. With minimal debt and substantial cash reserves, Graco is well-positioned to fund growth initiatives and return capital to shareholders without compromising financial stability.
Graco’s balance sheet is exceptionally strong, with $675.3 million in cash and equivalents and only $40.8 million in total debt. This conservative leverage profile provides significant financial flexibility. The company’s low debt-to-equity ratio and ample liquidity ensure resilience against economic downturns and enable strategic investments when opportunities arise.
Graco has demonstrated consistent growth, driven by demand for its specialized fluid handling solutions. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.06, reflecting a commitment to returning capital while retaining sufficient funds for reinvestment. This balanced approach supports both income-oriented investors and long-term growth objectives.
Graco’s valuation reflects its premium positioning in the industrial equipment sector, with investors likely pricing in its strong profitability, cash flow generation, and growth potential. The market appears to recognize the company’s ability to maintain margins and expand its market share, though macroeconomic factors could influence near-term performance.
Graco’s strategic advantages include its technological leadership, global footprint, and strong brand reputation. The outlook remains positive, supported by secular trends in industrial automation and infrastructure development. However, the company must navigate supply chain risks and competitive pressures to sustain its growth trajectory.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |