investorscraft@gmail.com

Intrinsic Value of Itron, Inc. (ITRI)

Previous Close$134.54
Intrinsic Value
Upside potential
Previous Close
$134.54

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

Itron, Inc. operates as a technology and services company specializing in energy and water resource management. The company provides advanced metering infrastructure (AMI), smart grid solutions, and data analytics to utilities and municipalities globally. Its core revenue model is driven by hardware sales, software subscriptions, and managed services, enabling efficient resource monitoring and operational optimization. Itron holds a strong position in the smart utility sector, leveraging IoT and cloud-based platforms to enhance grid reliability and sustainability. The company competes with established players like Landis+Gyr and Honeywell, differentiating itself through open-architecture solutions and interoperability. Its focus on sustainability and regulatory tailwinds in energy efficiency positions Itron as a key enabler of the global transition to smart infrastructure.

Revenue Profitability And Efficiency

Itron reported revenue of $2.44 billion for FY 2024, with net income of $239.1 million, reflecting a diluted EPS of $5.18. Operating cash flow stood at $238.2 million, indicating solid cash generation from core operations. The absence of capital expenditures suggests a lean operational model, though further details on reinvestment strategies are needed to assess long-term efficiency.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 9.8% demonstrates moderate profitability, supported by its diversified product and service offerings. With no disclosed capital expenditures, capital efficiency metrics are unclear, but the strong operating cash flow suggests effective working capital management. Further breakdowns of segment performance would provide deeper insights into earnings sustainability.

Balance Sheet And Financial Health

Itron maintains a robust liquidity position with $1.05 billion in cash and equivalents, offset by $1.27 billion in total debt. The debt-to-equity ratio and interest coverage metrics are not provided, but the sizable cash reserves suggest manageable leverage. The balance sheet appears stable, though detailed debt maturity profiles would enhance the assessment of financial health.

Growth Trends And Dividend Policy

Revenue growth trends are not specified, but the company’s focus on smart infrastructure aligns with global demand for energy efficiency. Itron does not pay dividends, reinvesting cash flows into growth initiatives. Historical performance and forward guidance would clarify whether this strategy is driving sustainable top-line expansion or margin improvement.

Valuation And Market Expectations

With a diluted EPS of $5.18 and 45.4 million shares outstanding, Itron’s market valuation hinges on growth prospects in smart grid adoption. Comparable analysis relative to peers would contextualize whether the stock is priced for future expansion or reflects current earnings power. Investor sentiment likely balances regulatory tailwinds against execution risks in a competitive landscape.

Strategic Advantages And Outlook

Itron’s strategic advantages lie in its IoT-enabled solutions and open-architecture approach, which cater to utilities seeking scalable, interoperable systems. The outlook is positive, driven by global decarbonization efforts and grid modernization, though competition and supply chain risks remain key challenges. Execution on large-scale deployments and software adoption will be critical to maintaining its market position.

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