investorscraft@gmail.com

Intrinsic Value of LCI Industries (LCII)

Previous Close$100.17
Intrinsic Value
Upside potential
Previous Close
$100.17

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

LCI Industries operates as a leading manufacturer and supplier of components for the recreational vehicle (RV) and adjacent industries, including marine and manufactured housing. The company’s core revenue model is driven by the production of high-quality, engineered products such as windows, doors, furniture, and chassis systems, which are critical to RV functionality. LCI leverages its vertically integrated manufacturing capabilities to maintain cost efficiency and rapid response times, positioning itself as a preferred supplier to major OEMs. The company’s market position is strengthened by its diversified customer base and long-standing relationships with top RV manufacturers, ensuring steady demand even amid cyclical industry fluctuations. LCI’s strategic focus on innovation and customization allows it to cater to evolving consumer preferences, such as lightweight and sustainable materials, further solidifying its competitive edge. Additionally, its expansion into adjacent markets mitigates reliance on the RV sector, providing growth avenues in less cyclical segments.

Revenue Profitability And Efficiency

LCI Industries reported revenue of $3.74 billion for FY 2024, with net income of $142.9 million, reflecting a net margin of approximately 3.8%. The company generated $370.3 million in operating cash flow, demonstrating solid cash conversion despite capital expenditures of $42.3 million. Diluted EPS stood at $5.60, indicating efficient earnings distribution across its 25.4 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product portfolio and strong OEM relationships, though margins are tempered by raw material costs and competitive pricing. Capital efficiency is evident in its ability to generate significant operating cash flow relative to capital expenditures, enabling reinvestment in growth initiatives while maintaining financial flexibility.

Balance Sheet And Financial Health

LCI Industries maintains a balanced financial position, with $165.8 million in cash and equivalents against total debt of $995.9 million. The debt level reflects strategic investments in capacity and innovation, but the company’s robust operating cash flow provides ample coverage for interest and principal obligations, ensuring stable financial health.

Growth Trends And Dividend Policy

Growth trends are tied to RV industry dynamics, with LCI benefiting from long-term demand for outdoor recreation. The company’s dividend policy is shareholder-friendly, with a dividend per share of $4.60, offering a yield that aligns with its earnings stability and commitment to returning capital to investors.

Valuation And Market Expectations

Market expectations for LCI Industries hinge on its ability to navigate cyclical industry pressures while capitalizing on growth in adjacent markets. The current valuation reflects its position as a market leader, with investors weighing its earnings consistency against sector volatility.

Strategic Advantages And Outlook

LCI’s strategic advantages include its integrated supply chain, innovation focus, and diversified market presence. The outlook remains cautiously optimistic, with potential upside from sustained RV demand and expansion into less cyclical segments, though macroeconomic factors could pose near-term challenges.

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