investorscraft@gmail.com

Intrinsic ValueIngram Micro Holding Corporation (INGM)

Previous Close$21.12
Intrinsic Value
Upside potential
Previous Close
$21.12

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

Ingram Micro Holding Corporation operates as a global leader in technology distribution and supply chain services, serving as a critical intermediary between technology manufacturers and resellers. The company generates revenue primarily through wholesale distribution of IT hardware, software, and cloud solutions, complemented by value-added services such as logistics, financial support, and technical enablement. Its diversified portfolio spans enterprise infrastructure, consumer electronics, and cybersecurity, positioning it as a one-stop-shop for technology partners. Ingram Micro maintains a competitive edge through its extensive global network, enabling efficient cross-border transactions and localized market expertise. The company’s scale and relationships with top-tier vendors like Cisco, HP, and Microsoft reinforce its market dominance. While the distribution sector faces margin pressures, Ingram Micro mitigates risks through high-volume transactions and operational efficiencies. Its focus on digital transformation and hybrid cloud solutions aligns with evolving industry trends, ensuring relevance in a rapidly changing tech landscape.

Revenue Profitability And Efficiency

Ingram Micro reported revenue of $47.98 billion for FY 2024, reflecting its vast scale in technology distribution. Net income stood at $264.2 million, with diluted EPS of $1.18, indicating moderate profitability in a low-margin industry. Operating cash flow of $333.8 million underscores solid cash generation, though capital expenditures of -$142.7 million suggest ongoing investments in infrastructure and digital capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by thin distribution margins, but its high-volume model ensures steady cash flow. Capital efficiency is supported by a lean asset base, with operating cash flow covering debt obligations and reinvestment needs. The diluted EPS of $1.18 highlights modest but stable earnings, typical for a distribution-focused business.

Balance Sheet And Financial Health

Ingram Micro’s balance sheet shows $918.4 million in cash and equivalents against $3.82 billion in total debt, indicating a leveraged but manageable position. The debt level is typical for capital-intensive distribution networks, and operating cash flow provides adequate coverage. Liquidity appears sufficient to meet short-term obligations and fund growth initiatives.

Growth Trends And Dividend Policy

Growth is likely tied to global IT spending trends, with incremental gains from cloud and cybersecurity demand. The company pays a modest dividend of $0.30 per share, signaling a balanced approach to capital allocation. Future expansion may hinge on strategic acquisitions or organic investments in high-margin service segments.

Valuation And Market Expectations

The market likely values Ingram Micro as a low-margin, high-volume distributor, with multiples reflecting steady but unspectacular growth. Investor focus remains on execution efficiency and margin stability, given the competitive nature of the technology distribution sector.

Strategic Advantages And Outlook

Ingram Micro’s strategic advantages include its global scale, vendor relationships, and diversified service offerings. The outlook is stable, with growth dependent on leveraging digital transformation trends and maintaining cost discipline. Risks include supply chain disruptions and pricing pressures, but the company’s entrenched market position provides resilience.

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