investorscraft@gmail.com

Intrinsic ValueGraham Corporation (GHM)

Previous Close$69.92
Intrinsic Value
Upside potential
Previous Close
$69.92

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

Graham Corporation operates as a diversified industrial manufacturer specializing in vacuum and heat transfer equipment for the energy, defense, and chemical processing industries. The company’s core revenue model is driven by engineered-to-order solutions, including heat exchangers, condensers, and vacuum systems, which cater to highly specialized applications. Graham’s products are critical in refining, petrochemical, and power generation sectors, where reliability and precision are paramount. The company competes in niche markets with high barriers to entry, leveraging its engineering expertise and long-standing customer relationships. Its market position is bolstered by a reputation for quality and technical innovation, though it faces competition from larger industrial conglomerates. Graham’s focus on aftermarket services and recurring revenue streams provides stability amid cyclical demand in its end markets.

Revenue Profitability And Efficiency

Graham Corporation reported revenue of $185.5 million for FY 2024, with net income of $4.6 million, reflecting a net margin of approximately 2.5%. The company generated $28.1 million in operating cash flow, demonstrating solid cash conversion despite modest profitability. Capital expenditures of $9.2 million suggest ongoing investments in operational capabilities, though free cash flow remains positive. Efficiency metrics indicate room for improvement, particularly in scaling profitability relative to revenue.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.42 for FY 2024, highlighting modest earnings power. The company’s capital efficiency is tempered by its niche market focus, which limits economies of scale. However, Graham’s ability to generate positive operating cash flow underscores its operational resilience. The absence of significant debt and a manageable leverage profile provide flexibility, though reinvestment in growth initiatives remains a priority.

Balance Sheet And Financial Health

Graham maintains a conservative balance sheet, with $16.9 million in cash and equivalents and total debt of $7.8 million, resulting in a net cash position. This strong liquidity profile supports financial stability and potential strategic investments. The company’s low leverage and healthy cash reserves position it well to navigate cyclical industry downturns or capitalize on growth opportunities.

Growth Trends And Dividend Policy

Revenue growth trends reflect steady demand in Graham’s core markets, though profitability remains subdued. The company does not currently pay a dividend, opting instead to reinvest cash flows into operations and growth initiatives. Future growth may hinge on expanding its aftermarket services and penetrating adjacent markets, though execution risks persist.

Valuation And Market Expectations

With a market capitalization derived from its current share price and 10.7 million shares outstanding, Graham’s valuation likely reflects its niche positioning and moderate growth prospects. Investors may weigh its strong balance sheet against limited near-term earnings expansion, with expectations tied to operational improvements and market share gains.

Strategic Advantages And Outlook

Graham’s strategic advantages lie in its engineering expertise and specialized product offerings, which create sticky customer relationships. The outlook depends on its ability to capitalize on energy transition trends and defense sector demand. While cyclical risks remain, the company’s financial health and niche focus provide a foundation for sustained performance.

Sources

Company 10-K, investor filings

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