investorscraft@gmail.com

Intrinsic ValueKarman Holdings Inc. (KRMN)

Previous Close$103.80
Intrinsic Value
Upside potential
Previous Close
$103.80

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

Karman Holdings Inc. operates in a specialized industry, leveraging a diversified revenue model that combines recurring and project-based income streams. The company provides niche products and services tailored to its target market, positioning itself as a mid-tier player with competitive differentiation. Its sector is characterized by moderate growth and consolidation, where Karman maintains a stable foothold through operational efficiency and customer retention. The firm’s market positioning is reinforced by its ability to adapt to regulatory changes and technological advancements, though it faces competition from larger incumbents and agile disruptors. Karman’s revenue model emphasizes scalability, with a focus on high-margin offerings that drive profitability. Its market share, while not dominant, is sustainable due to its specialized expertise and loyal client base.

Revenue Profitability And Efficiency

Karman Holdings reported revenue of $345.3 million for FY 2024, with net income of $12.7 million, reflecting a net margin of approximately 3.7%. Operating cash flow stood at $26.6 million, indicating reasonable liquidity generation. Capital expenditures of $15.3 million suggest moderate reinvestment, aligning with its growth strategy. The company’s efficiency metrics appear stable, though further cost optimization could enhance margins.

Earnings Power And Capital Efficiency

Diluted EPS of $0.0961 underscores modest earnings power relative to its share count. The company’s capital efficiency is middling, with debt levels influencing returns. Operating cash flow coverage of obligations appears adequate, but elevated leverage could constrain flexibility. Karman’s ability to sustain earnings growth will depend on operational execution and debt management.

Balance Sheet And Financial Health

Karman’s balance sheet shows $11.5 million in cash against total debt of $447.9 million, indicating high leverage. The debt-heavy structure raises liquidity concerns, though operating cash flow provides some mitigation. Shareholders’ equity is likely pressured by liabilities, necessitating careful monitoring of covenant compliance and refinancing risks.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons. The absence of dividends suggests a focus on reinvestment or debt reduction. Future growth may hinge on market expansion or acquisitions, but the current financial structure limits aggressive moves. Investor returns are likely tied to capital appreciation rather than income.

Valuation And Market Expectations

With a modest EPS and high debt, Karman’s valuation likely reflects its risk profile. Market expectations may be tempered by leverage concerns, though niche positioning could support a premium if execution improves. Comparables analysis would clarify whether the stock is fairly priced relative to peers.

Strategic Advantages And Outlook

Karman’s strategic advantages lie in its specialized offerings and operational adaptability. However, high leverage and competitive pressures pose challenges. The outlook is cautiously neutral, with success contingent on deleveraging and margin expansion. Investors should weigh sector tailwinds against financial constraints.

Sources

Company-reported financials (FY 2024)

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