investorscraft@gmail.com

Intrinsic ValueGarmin Ltd. (GRMN)

Previous Close$201.64
Intrinsic Value
Upside potential
Previous Close
$201.64

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

Garmin Ltd. operates as a leading global provider of navigation, communication, and information devices, primarily driven by GPS technology. The company serves diverse markets, including automotive, aviation, marine, outdoor recreation, and fitness. Its revenue model is anchored in hardware sales, subscription services, and software solutions, with a strong emphasis on innovation and reliability. Garmin’s products, such as wearables, chartplotters, and avionics systems, cater to both consumer and professional segments, reinforcing its reputation for durability and precision. The company competes in highly specialized niches, often maintaining a first-mover advantage in emerging categories like advanced fitness tracking and marine sonar. Its vertically integrated manufacturing and R&D capabilities allow for cost control and rapid product iteration, enhancing its competitive edge. Garmin’s market position is further solidified by brand loyalty and strategic partnerships, particularly in aviation and marine industries where regulatory compliance and long product lifecycles create high barriers to entry.

Revenue Profitability And Efficiency

Garmin reported revenue of $6.3 billion for FY 2024, with net income reaching $1.41 billion, reflecting a robust 22.4% net margin. Diluted EPS stood at $7.30, demonstrating consistent profitability. Operating cash flow was $1.43 billion, while capital expenditures totaled $193.6 million, indicating efficient capital deployment. The company’s ability to convert revenue into cash underscores its operational discipline and lean cost structure.

Earnings Power And Capital Efficiency

Garmin’s earnings power is evident in its high net income and strong operating cash flow, which supports reinvestment and shareholder returns. The company’s capital efficiency is highlighted by its low debt levels relative to cash reserves, with total debt at $134.9 million against $2.08 billion in cash and equivalents. This conservative leverage strategy ensures financial flexibility and resilience.

Balance Sheet And Financial Health

Garmin maintains a pristine balance sheet, with $2.08 billion in cash and equivalents and minimal debt of $134.9 million. The negligible leverage ratio and substantial liquidity position the company to weather economic downturns and pursue strategic investments. Shareholders’ equity remains robust, underpinned by retained earnings and prudent financial management.

Growth Trends And Dividend Policy

Garmin has demonstrated steady growth, driven by demand in fitness and outdoor segments. The company’s dividend policy is shareholder-friendly, with a $2.98 per share payout in FY 2024, reflecting a commitment to returning capital. Growth initiatives focus on R&D and geographic expansion, particularly in Asia-Pacific markets, while maintaining a balanced approach to capital allocation.

Valuation And Market Expectations

Garmin’s valuation reflects its stable earnings and strong cash generation, trading at a premium to peers due to its niche leadership and financial health. Market expectations are anchored in sustained innovation and margin stability, with investors valuing its defensive qualities in volatile markets. The stock’s performance is closely tied to product cycles and consumer adoption trends.

Strategic Advantages And Outlook

Garmin’s strategic advantages include its diversified product portfolio, vertical integration, and strong brand equity. The outlook remains positive, supported by secular trends in health and fitness technology and aviation modernization. Risks include competition from tech giants and cyclical demand in certain segments, but Garmin’s focus on high-margin niches and operational efficiency positions it well for long-term growth.

Sources

Company filings (10-K), investor presentations

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