investorscraft@gmail.com

Intrinsic ValueKewaunee Scientific Corporation (KEQU)

Previous Close$39.54
Intrinsic Value
Upside potential
Previous Close
$39.54

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kewaunee Scientific Corporation operates in the scientific furniture and laboratory equipment industry, providing specialized solutions for laboratories, healthcare, and industrial research facilities. The company generates revenue through the design, manufacture, and installation of high-performance laboratory furniture, fume hoods, and modular casework, catering to academic, pharmaceutical, and biotech clients. Its market position is reinforced by a reputation for durability, compliance with safety standards, and customization capabilities, serving both domestic and international markets. Kewaunee differentiates itself through integrated project management and a focus on ergonomic, sustainable designs, which appeal to clients requiring precision and long-term reliability. The company competes in a niche but growing sector driven by increased R&D spending and regulatory demands for advanced laboratory infrastructure. Its diversified client base and ability to adapt to evolving scientific needs provide a stable foundation for sustained demand.

Revenue Profitability And Efficiency

Kewaunee reported revenue of $203.8 million for FY 2024, with net income of $18.8 million, reflecting a net margin of approximately 9.2%. Operating cash flow stood at $19.6 million, indicating efficient conversion of earnings into cash. Capital expenditures of $4.4 million suggest disciplined reinvestment, aligning with growth in high-margin segments. The company’s profitability metrics demonstrate operational leverage and cost management in a competitive environment.

Earnings Power And Capital Efficiency

Diluted EPS of $6.38 underscores Kewaunee’s earnings power, supported by a capital-light model focused on project-based revenue. The absence of dividends allows retained earnings to fund organic growth or strategic initiatives. With modest debt levels relative to cash reserves, the company maintains flexibility to allocate capital toward higher-return opportunities, such as technology upgrades or geographic expansion.

Balance Sheet And Financial Health

Kewaunee’s balance sheet remains robust, with $23.3 million in cash and equivalents against $11.0 million in total debt, yielding a net cash position. This liquidity provides a cushion for cyclical demand fluctuations. The low leverage ratio and positive working capital underscore financial stability, reducing reliance on external financing for routine operations or incremental investments.

Growth Trends And Dividend Policy

Revenue growth trends are tied to expansion in life sciences and healthcare infrastructure, though the company does not currently pay dividends. Retained earnings are likely directed toward R&D or market penetration, particularly in emerging regions. Historical performance suggests resilience to economic cycles, with demand driven by institutional and corporate lab modernization programs.

Valuation And Market Expectations

The market likely values Kewaunee based on its niche expertise and consistent profitability, though its small-cap status may limit visibility. Trading multiples should reflect sector-specific growth prospects, including tailwinds from biotech and pharmaceutical R&D spending. Investor expectations may focus on margin sustainability and order backlog as indicators of future performance.

Strategic Advantages And Outlook

Kewaunee’s strategic advantages include its specialized product portfolio and long-standing client relationships. The outlook is positive, supported by secular trends in scientific research and lab safety standards. Risks include supply chain volatility and competition from larger industrial suppliers, but the company’s focus on customization and quality positions it well for steady demand.

Sources

10-K filing, CIK 0000055529

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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