investorscraft@gmail.com

Intrinsic Value of Heritage Global Inc. (HGBL)

Previous Close$2.19
Intrinsic Value
Upside potential
Previous Close
$2.19

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

Heritage Global Inc. operates as a financial services firm specializing in asset liquidation, valuation, and advisory services, primarily serving distressed and surplus asset markets. The company generates revenue through auctions, negotiated sales, and asset management, leveraging its expertise in industrial machinery, equipment, and intellectual property. Positioned as a trusted intermediary, Heritage Global capitalizes on niche markets where specialized knowledge and efficient transaction execution create value for sellers and buyers alike. Its diversified client base spans manufacturing, healthcare, and technology sectors, reinforcing its role as a key player in the secondary asset market. The firm’s competitive edge lies in its ability to unlock hidden value from underutilized assets, supported by a global network and proprietary auction platform. This positions Heritage Global as a leader in the asset disposition industry, where fragmentation and inefficiency present ongoing opportunities for consolidation and growth.

Revenue Profitability And Efficiency

Heritage Global reported revenue of $45.4 million for the period, with net income of $5.2 million, reflecting a net margin of approximately 11.4%. Diluted EPS stood at $0.14, supported by disciplined cost management. Operating cash flow of $7.7 million underscores the company’s ability to convert earnings into cash, while minimal capital expenditures ($137,000) indicate a capital-light model focused on scalability.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, suggesting efficient working capital management. Its asset-light structure and low capex requirements enhance capital efficiency, allowing for reinvestment in growth initiatives or strategic acquisitions. The absence of dividends further indicates a focus on retaining earnings for expansion.

Balance Sheet And Financial Health

Heritage Global maintains a strong balance sheet, with $21.7 million in cash and equivalents against modest total debt of $2.7 million, yielding a robust liquidity position. The low leverage ratio highlights financial flexibility, while the cash reserve provides a buffer for opportunistic investments or market downturns.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s net income and cash flow performance suggest operational scalability. Heritage Global does not currently pay dividends, aligning with its strategy to reinvest profits into expanding its asset liquidation platform and market reach.

Valuation And Market Expectations

With a diluted EPS of $0.14 and approximately 36.4 million shares outstanding, the company’s earnings-based valuation metrics depend on market expectations for sustained profitability and growth in the secondary asset market. Investor sentiment may hinge on its ability to maintain margins while scaling operations.

Strategic Advantages And Outlook

Heritage Global’s deep industry expertise, global network, and proprietary auction platform provide strategic advantages in a fragmented market. The outlook remains positive, driven by demand for asset disposition services in cyclical industries and potential for market share gains. Execution risk and economic sensitivity are key monitorables.

Sources

Company filings (CIK: 0000849145), financial statements for FY ending 2024-12-31

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