investorscraft@gmail.com

Intrinsic ValueHurco Companies, Inc. (HURC)

Previous Close$17.75
Intrinsic Value
Upside potential
Previous Close
$17.75

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

Hurco Companies, Inc. operates in the industrial technology sector, specializing in computerized machine tools and automation solutions for metal-cutting applications. The company generates revenue through the sale of high-precision CNC machine tools, software, and aftermarket services, catering primarily to manufacturers in aerospace, automotive, and medical device industries. Its product portfolio includes vertical machining centers, lathes, and 5-axis machines, designed to enhance productivity and precision for small to mid-sized manufacturers. Hurco differentiates itself through proprietary control systems and adaptive machining technology, which streamline complex manufacturing processes. The company competes in a fragmented global market dominated by larger players like Haas Automation and DMG Mori, but maintains a niche position by focusing on customizable, user-friendly solutions. Its direct sales and distributor network spans North America, Europe, and Asia, though it faces cyclical demand tied to industrial capital expenditure trends. Hurco’s market position hinges on technological differentiation and strong customer relationships, though macroeconomic volatility and supply chain disruptions pose ongoing challenges.

Revenue Profitability And Efficiency

Hurco reported revenue of $186.6 million for FY 2024, alongside a net loss of $16.6 million, reflecting margin pressures from rising input costs and softer demand. Diluted EPS stood at -$2.56, with negative operating cash flow of $2.5 million, indicating operational headwinds. Capital expenditures totaled $1.2 million, suggesting restrained investment amid uncertain market conditions. The company’s efficiency metrics warrant scrutiny given its recent profitability challenges.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore diminished near-term earnings power, likely tied to cyclical downturns in industrial equipment spending. Asset turnover and return metrics are depressed, though Hurco’s $33.3 million cash reserve provides liquidity to navigate the downturn. Debt levels remain manageable at $11.7 million, but capital allocation priorities may shift toward stabilizing margins.

Balance Sheet And Financial Health

Hurco maintains a conservative balance sheet, with $33.3 million in cash and equivalents against $11.7 million of total debt, yielding a net cash position. The absence of significant leverage provides flexibility, though working capital pressures are evident from negative operating cash flow. Liquidity appears adequate, but sustained losses could erode financial resilience if demand fails to recover.

Growth Trends And Dividend Policy

Recent performance reflects contraction, with no immediate growth catalysts evident. The company continues to pay a modest dividend ($0.16 per share), signaling commitment to shareholders, but payout sustainability depends on earnings recovery. Long-term growth hinges on industrial capex rebounds and Hurco’s ability to capitalize on automation trends, though near-term visibility remains limited.

Valuation And Market Expectations

Current valuation likely discounts weak profitability, with the market pricing in cyclical risks. Investors appear cautious given the sector’s sensitivity to economic cycles, though Hurco’s net cash position and niche technology could support a revaluation if margins improve. Consensus expectations seem aligned with a wait-and-see approach until demand stabilizes.

Strategic Advantages And Outlook

Hurco’s proprietary control systems and focus on mid-market manufacturers offer differentiation, but macroeconomic uncertainty clouds the outlook. Success depends on stabilizing margins, leveraging its cash position for strategic investments, and capitalizing on reshoring trends. While challenges persist, the company’s debt-light structure and technological edge provide a foundation for recovery when industrial activity rebounds.

Sources

Company filings (CIK: 0000315374), FY 2024 financial data provided

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