investorscraft@gmail.com

Intrinsic ValueKratos Defense & Security Solutions, Inc. (KTOS)

Previous Close$103.01
Intrinsic Value
Upside potential
Previous Close
$103.01

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

Kratos Defense & Security Solutions, Inc. operates in the aerospace and defense sector, specializing in mission-critical technology solutions for national security. The company generates revenue through two primary segments: Kratos Government Solutions, which provides defense systems and unmanned systems, and Kratos Public Safety & Security, offering cybersecurity and infrastructure protection. Kratos is positioned as a niche player in high-growth areas like unmanned aerial systems (UAS) and space, leveraging its expertise in electronic warfare and satellite communications. Its market positioning is strengthened by contracts with U.S. government agencies, including the Department of Defense, where it serves as a trusted provider of innovative, cost-effective solutions. The company competes with larger defense contractors by focusing on agile, technology-driven offerings that address emerging threats and modernization priorities. Kratos’ emphasis on R&D and strategic acquisitions allows it to maintain a competitive edge in rapidly evolving defense markets.

Revenue Profitability And Efficiency

Kratos reported revenue of $1.14 billion for FY 2024, reflecting steady growth in its defense and security segments. Net income stood at $16.3 million, with diluted EPS of $0.11, indicating modest profitability. Operating cash flow was $49.7 million, though capital expenditures of $58.2 million suggest ongoing investments in capacity and technology. The company’s efficiency metrics highlight a balance between growth initiatives and operational execution.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its government contracts and recurring revenue streams, though margins remain constrained by competitive pricing and R&D costs. Capital efficiency is evident in its ability to fund growth internally, with operating cash flow covering a significant portion of capital expenditures. Kratos’ focus on high-margin segments like unmanned systems could enhance profitability over time.

Balance Sheet And Financial Health

Kratos maintains a solid financial position, with $329.3 million in cash and equivalents against total debt of $282 million. The manageable debt level and strong liquidity provide flexibility for strategic investments. The balance sheet reflects a prudent approach to leverage, supporting the company’s ability to navigate cyclical defense spending and pursue growth opportunities.

Growth Trends And Dividend Policy

Growth is underpinned by increasing demand for unmanned systems and space technology, with revenue trends aligning with defense budget priorities. Kratos does not pay dividends, reinvesting cash flow into R&D and acquisitions to sustain its competitive position. The absence of a dividend reflects a growth-oriented capital allocation strategy.

Valuation And Market Expectations

The market values Kratos based on its growth potential in high-tech defense segments, with a focus on future contract wins and scalability. Current valuation metrics suggest investor confidence in its niche positioning, though execution risks remain. The stock’s performance is closely tied to defense spending trends and technological advancements.

Strategic Advantages And Outlook

Kratos’ strategic advantages include its expertise in unmanned systems, electronic warfare, and space technology, which align with long-term defense priorities. The outlook is positive, supported by robust demand for innovative solutions and a strong pipeline of government contracts. However, competition and budget uncertainties pose risks to sustained growth.

Sources

Company filings, 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