investorscraft@gmail.com

Intrinsic Value of Insteel Industries, Inc. (IIIN)

Previous Close$39.60
Intrinsic Value
Upside potential
Previous Close
$39.60

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

Insteel Industries, Inc. operates as a leading manufacturer of steel wire reinforcing products for concrete construction applications in the United States. The company specializes in producing prestressed concrete strand (PC strand) and welded wire reinforcement, serving infrastructure, residential, and commercial construction markets. Its vertically integrated operations allow for cost-efficient production, while its focus on high-quality, engineered solutions positions it as a trusted supplier in a cyclical and competitive industry. Insteel’s market position is reinforced by its ability to adapt to fluctuating demand cycles and maintain strong relationships with distributors and contractors. The company’s niche focus on steel reinforcement products differentiates it from broader steel producers, providing stability in targeted segments. Despite exposure to construction industry volatility, Insteel benefits from long-term infrastructure spending trends and a reputation for reliability in critical applications.

Revenue Profitability And Efficiency

Insteel reported revenue of $529.2 million for FY 2024, with net income of $19.3 million, reflecting a net margin of approximately 3.6%. Operating cash flow stood at $58.2 million, demonstrating solid cash conversion despite modest profitability. Capital expenditures of $19.1 million suggest disciplined reinvestment, aligning with maintenance and efficiency improvements rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS of $0.99 indicates moderate earnings power relative to the company’s capital structure. The low debt level ($1.7 million) and strong cash position ($111.5 million) highlight conservative financial management, allowing flexibility to navigate cyclical downturns. Operating cash flow coverage of capital expenditures and dividends remains healthy, supporting sustainable operations.

Balance Sheet And Financial Health

Insteel maintains a robust balance sheet, with cash and equivalents of $111.5 million significantly outweighing total debt of $1.7 million. This conservative leverage profile provides resilience against industry volatility. The company’s working capital management appears efficient, with ample liquidity to fund operations and strategic initiatives without reliance on external financing.

Growth Trends And Dividend Policy

Revenue trends reflect cyclical demand in construction markets, with growth contingent on infrastructure spending and housing activity. The company’s dividend payout of $1.12 per share signals a commitment to shareholder returns, supported by strong cash generation. However, dividend sustainability depends on maintaining profitability through industry cycles.

Valuation And Market Expectations

Insteel’s valuation likely reflects its niche market position and cyclical exposure, with investors pricing in moderate growth expectations. The company’s low leverage and cash reserves may be viewed favorably, but its earnings volatility could limit multiple expansion absent sustained demand recovery in core markets.

Strategic Advantages And Outlook

Insteel’s strategic advantages include its specialized product focus, cost-efficient operations, and strong balance sheet. The outlook hinges on construction sector health, with potential upside from infrastructure investments. Risks include raw material price fluctuations and competitive pressures, but the company’s financial discipline positions it to weather downturns and capitalize on recovery opportunities.

Sources

Company filings (10-K), investor disclosures

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