investorscraft@gmail.com

Intrinsic ValueKarat Packaging Inc. (KRT)

Previous Close$23.95
Intrinsic Value
Upside potential
Previous Close
$23.95

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

Karat Packaging Inc. operates in the foodservice packaging industry, specializing in environmentally sustainable disposable products. The company serves a diverse clientele, including restaurants, grocery chains, and institutional buyers, with a product portfolio spanning compostable, recyclable, and biodegradable solutions. Its vertically integrated manufacturing and distribution model enhances cost efficiency and supply chain reliability, positioning Karat as a competitive player in the growing demand for eco-friendly alternatives to traditional plastic packaging. The company differentiates itself through innovation, regulatory compliance, and a commitment to sustainability, which resonates with environmentally conscious customers and aligns with global trends toward reduced plastic waste. Karat’s market position is further strengthened by its ability to offer customized solutions, catering to niche segments while maintaining scalability for broader commercial applications.

Revenue Profitability And Efficiency

Karat Packaging reported revenue of $422.6 million for FY 2024, with net income of $29.98 million, reflecting a net margin of approximately 7.1%. Diluted EPS stood at $1.49, supported by disciplined cost management and operational efficiency. Operating cash flow of $47.98 million underscores the company’s ability to convert earnings into cash, while capital expenditures of $4.07 million indicate prudent reinvestment for growth.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, highlighting strong working capital management. Karat’s capital efficiency is evident in its ability to generate cash while maintaining modest capex, suggesting a balanced approach to growth and profitability. The absence of excessive leverage or aggressive expansion aligns with a sustainable earnings trajectory.

Balance Sheet And Financial Health

Karat Packaging maintains a balanced financial position, with $31.58 million in cash and equivalents against total debt of $92.87 million. The debt level appears manageable given the company’s cash flow generation and profitability. Shareholders’ equity is supported by retained earnings, reflecting a stable foundation for future growth or dividend commitments.

Growth Trends And Dividend Policy

Karat’s growth is driven by increasing demand for sustainable packaging, with revenue growth likely tied to market expansion and product innovation. The company’s dividend policy, with a payout of $1.80 per share, signals confidence in its cash flow stability and commitment to shareholder returns, though the sustainability of such payouts will depend on future earnings and reinvestment needs.

Valuation And Market Expectations

With a market capitalization derived from 20 million shares outstanding, Karat’s valuation metrics reflect investor expectations for steady growth in the sustainable packaging sector. The P/E ratio, based on diluted EPS of $1.49, suggests moderate market confidence, though broader industry trends and regulatory tailwinds could influence future multiples.

Strategic Advantages And Outlook

Karat Packaging’s strategic advantages lie in its eco-focused product line, vertical integration, and adaptability to regulatory shifts. The outlook remains positive, supported by increasing environmental awareness and potential market share gains. However, competition and raw material cost volatility pose risks, requiring ongoing innovation and cost control to sustain margins and growth.

Sources

Company filings, CIK 0001758021

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