Previous Close | $2.19 |
Intrinsic Value | $14.72 |
Upside potential | +572% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (CIK: 0000849145), financial statements for FY ending 2024-12-31
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 |