investorscraft@gmail.com

Intrinsic Value of Innovative Solutions and Support, Inc. (ISSC)

Previous Close$13.52
Intrinsic Value
Upside potential
Previous Close
$13.52

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

Innovative Solutions and Support, Inc. (ISSC) operates in the aerospace and defense sector, specializing in advanced avionics and flight control systems. The company primarily serves commercial and military aviation markets, offering proprietary solutions that enhance aircraft performance, safety, and operational efficiency. Its product portfolio includes flight management systems, engine monitoring systems, and cockpit displays, which are critical for modernizing legacy aircraft and supporting next-generation aviation platforms. ISSC’s revenue model is driven by both hardware sales and long-term service contracts, ensuring recurring income streams. The company competes in a niche segment dominated by larger players but differentiates itself through tailored, cost-effective solutions and deep regulatory expertise. Its market position is bolstered by strategic partnerships with OEMs and defense contractors, though it remains susceptible to cyclical demand fluctuations in the aerospace industry.

Revenue Profitability And Efficiency

In FY 2024, ISSC reported revenue of $47.2 million, with net income of $7.0 million, reflecting a net margin of approximately 14.8%. Diluted EPS stood at $0.40, indicating solid profitability. Operating cash flow was $5.8 million, supported by efficient working capital management. Capital expenditures were modest at $0.66 million, suggesting a lean operational approach with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with net income growth driven by operational leverage and cost controls. Its capital efficiency is evident in the positive operating cash flow, which exceeds net income, highlighting effective cash conversion. However, the absence of significant capex may limit long-term growth unless supplemented by strategic acquisitions or R&D investments.

Balance Sheet And Financial Health

ISSC’s balance sheet shows $0.54 million in cash and equivalents against $28.0 million in total debt, indicating a leveraged position. The debt load may constrain financial flexibility, though the company’s profitability and cash flow generation provide some cushion. Shareholders’ equity is supported by retained earnings, but the high debt-to-equity ratio warrants monitoring.

Growth Trends And Dividend Policy

Revenue growth trends are tied to aerospace sector dynamics, with potential upside from defense spending and fleet modernization. ISSC does not pay dividends, opting to retain earnings for debt reduction or growth initiatives. Future expansion may hinge on securing new contracts or diversifying its product offerings.

Valuation And Market Expectations

The company’s valuation metrics are influenced by its niche market position and profitability. Investors likely price in moderate growth expectations, balancing its debt profile against earnings stability. Market sentiment may be cautious due to sector volatility and leverage risks.

Strategic Advantages And Outlook

ISSC’s strengths lie in its specialized avionics expertise and regulatory compliance, which create barriers to entry. However, reliance on defense budgets and OEM partnerships introduces uncertainty. The outlook depends on sustaining contract wins and managing debt, with opportunities in unmanned systems and avionics upgrades.

Sources

10-K filings, company 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