investorscraft@gmail.com

Intrinsic ValueEastman Kodak Company (KODK)

Previous Close$7.32
Intrinsic Value
Upside potential
Previous Close
$7.32

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

Eastman Kodak Company operates in the advanced materials and chemicals industry, leveraging its legacy in imaging technology to pivot toward industrial and commercial printing solutions. The company generates revenue through the sale of proprietary films, plates, and printing systems, alongside licensing its extensive intellectual property portfolio. Kodak maintains a niche position in the digital printing and packaging sectors, competing with larger players by focusing on specialized applications and cost-effective solutions. Its market positioning is bolstered by a strong brand legacy, though it faces challenges in scaling its newer business lines against entrenched competitors. The company’s shift toward sustainable and high-margin industrial products reflects a strategic effort to diversify beyond its traditional consumer imaging roots. This transition has been gradual, with Kodak aiming to capitalize on emerging trends in packaging, functional printing, and advanced materials.

Revenue Profitability And Efficiency

Kodak reported revenue of $1.04 billion for FY 2024, with net income of $102 million, translating to diluted EPS of $1.31. Operating cash flow was negative at $7 million, reflecting potential working capital challenges or reinvestment needs. The absence of capital expenditures suggests a focus on maintaining existing operations rather than aggressive expansion. Profitability metrics indicate a stable but constrained operational efficiency, with margins likely pressured by competitive dynamics.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its ability to monetize its IP portfolio and sustain margins in its core printing and advanced materials segments. However, negative operating cash flow raises questions about the sustainability of its earnings quality. Capital efficiency appears limited, with no reported capital expenditures, suggesting a cautious approach to growth investments or potential liquidity constraints.

Balance Sheet And Financial Health

Kodak’s balance sheet shows $201 million in cash and equivalents against $499 million in total debt, indicating a leveraged position. The debt load could constrain financial flexibility, though the company’s ability to generate positive net income provides some cushion. Shareholders’ equity is likely under pressure given the debt levels, warranting close monitoring of liquidity and refinancing risks.

Growth Trends And Dividend Policy

Growth trends remain muted, with the company’s revenue base stable but not expanding significantly. The absence of a dividend reflects a prioritization of reinvestment or debt reduction over shareholder returns. Kodak’s strategic focus on high-margin industrial applications may offer long-term growth potential, but near-term execution risks persist.

Valuation And Market Expectations

The market appears to value Kodak conservatively, with its EPS of $1.31 suggesting a modest earnings multiple. Investors likely remain skeptical about the company’s ability to sustain profitability and reduce debt, given its historical challenges and competitive pressures. Valuation metrics may not fully reflect potential upside from successful execution of its industrial pivot.

Strategic Advantages And Outlook

Kodak’s strategic advantages include its strong brand, IP portfolio, and niche positioning in industrial printing. The outlook hinges on its ability to scale newer business lines and improve cash flow generation. Success in these areas could enhance financial stability, but execution risks and competitive pressures remain key hurdles. The company’s long-term viability depends on sustained innovation and operational discipline.

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