investorscraft@gmail.com

Intrinsic ValueHolley Inc. (HLLY)

Previous Close$3.85
Intrinsic Value
Upside potential
Previous Close
$3.85

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

Holley Inc. operates in the automotive aftermarket industry, specializing in high-performance parts and accessories for car enthusiasts. The company generates revenue through the design, manufacturing, and distribution of products such as fuel injection systems, exhaust components, and engine management solutions. Holley serves a niche but loyal customer base, including professional racers and hobbyists, leveraging its strong brand heritage and technical expertise to maintain a competitive edge in a fragmented market. The company’s market position is bolstered by its diversified product portfolio and strategic acquisitions, which expand its reach across multiple vehicle segments. Holley’s direct-to-consumer and wholesale distribution channels provide flexibility in capturing demand, while its focus on innovation ensures relevance in a rapidly evolving industry. Despite competition from larger automotive suppliers, Holley’s specialized offerings and brand recognition allow it to command premium pricing and sustain customer loyalty.

Revenue Profitability And Efficiency

Holley reported revenue of $602.2 million for FY 2024, reflecting its strong market presence in the automotive aftermarket sector. However, the company posted a net loss of $23.2 million, with diluted EPS of -$0.20, indicating profitability challenges. Operating cash flow was positive at $46.9 million, suggesting operational efficiency, while capital expenditures of $6.8 million highlight moderate reinvestment needs.

Earnings Power And Capital Efficiency

Holley’s negative net income and EPS underscore earnings pressure, likely due to cost inflation or competitive pricing dynamics. The company’s operating cash flow, however, demonstrates an ability to generate liquidity from core operations. Capital efficiency appears balanced, with modest capex relative to revenue, though further scrutiny of margins and asset turnover would provide deeper insights into long-term sustainability.

Balance Sheet And Financial Health

Holley’s balance sheet shows $55.1 million in cash and equivalents against $557.9 million in total debt, indicating a leveraged position. The debt load may constrain financial flexibility, though operating cash flow provides some coverage. Shareholders’ equity is pressured by accumulated losses, warranting close monitoring of leverage ratios and liquidity metrics moving forward.

Growth Trends And Dividend Policy

Holley’s growth trajectory is unclear given its recent net loss, though revenue suggests stable demand for its products. The company does not pay dividends, reinvesting cash flow into operations and potential acquisitions. Future growth may hinge on market expansion, product innovation, or cost optimization to improve profitability.

Valuation And Market Expectations

Holley’s valuation likely reflects its mixed financial performance, with investors weighing its strong revenue base against profitability challenges. Market expectations may center on the company’s ability to stabilize earnings and reduce leverage, with potential upside from strategic initiatives or industry tailwinds.

Strategic Advantages And Outlook

Holley’s brand strength and niche focus provide strategic advantages, but profitability remains a key hurdle. The outlook depends on execution in cost management and debt reduction, alongside opportunities in e-commerce and product diversification. Industry trends favoring customization and performance upgrades could support long-term demand, though macroeconomic risks persist.

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