investorscraft@gmail.com

Intrinsic ValueLegacy Housing Corporation (LEGH)

Previous Close$20.75
Intrinsic Value
Upside potential
Previous Close
$20.75

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

Legacy Housing Corporation operates in the manufactured housing industry, specializing in the production and sale of factory-built homes. The company primarily serves the affordable housing market, offering a range of single-section and multi-section homes, as well as park model RVs. Legacy Housing differentiates itself through vertically integrated operations, controlling design, manufacturing, and distribution, which allows for cost efficiencies and quality control. Its market positioning is strengthened by a focus on underserved rural and semi-urban areas where demand for affordable housing remains robust. The company’s revenue model is driven by direct sales to independent retailers and strategic partnerships with community developers. Legacy Housing’s ability to deliver customizable, high-quality homes at competitive prices has solidified its reputation as a reliable provider in a niche but growing segment of the housing market. The company’s geographic footprint, primarily in the southern and western U.S., aligns with regions experiencing population growth and housing shortages, further enhancing its market relevance.

Revenue Profitability And Efficiency

Legacy Housing reported revenue of $184.2 million for the period, with net income of $61.6 million, reflecting a strong net margin of approximately 33.5%. The company’s diluted EPS stood at $2.48, indicating efficient earnings generation relative to its share count. Operating cash flow was $36.0 million, though capital expenditures of $9.2 million suggest ongoing investments in production capacity. These metrics underscore the company’s ability to maintain profitability while funding growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net margin, supported by cost controls and vertical integration. Legacy Housing’s capital efficiency is further highlighted by its minimal debt of $1.4 million, which positions it well to leverage opportunities without significant financial strain. The absence of dividends suggests a reinvestment-focused strategy, aligning capital allocation with organic growth and operational scalability.

Balance Sheet And Financial Health

Legacy Housing’s balance sheet remains robust, with cash and equivalents of $1.1 million and negligible total debt. The low leverage ratio underscores financial stability, providing flexibility for strategic acquisitions or capacity expansion. The company’s conservative financial structure mitigates risks associated with economic downturns or interest rate fluctuations, reinforcing its resilience in a cyclical industry.

Growth Trends And Dividend Policy

Growth trends are supported by sustained demand for affordable housing, particularly in Legacy Housing’s core markets. The company’s decision to forgo dividends reflects a focus on reinvesting cash flows into operational enhancements and market expansion. This strategy aligns with long-term value creation, though investor expectations for future capital returns may evolve as the business matures.

Valuation And Market Expectations

With a market capitalization implied by its EPS and outstanding shares, Legacy Housing’s valuation likely reflects its niche positioning and profitability. Market expectations may hinge on the company’s ability to scale production while maintaining margins, as well as its capacity to capitalize on housing affordability trends. The lack of dividend payouts could influence investor perceptions of near-term returns.

Strategic Advantages And Outlook

Legacy Housing’s vertical integration and focus on affordable housing provide strategic advantages in a fragmented market. The outlook remains positive, driven by demographic trends and housing shortages, though macroeconomic factors such as interest rates and material costs warrant monitoring. The company’s disciplined capital allocation and low debt position it to navigate industry cycles effectively while pursuing growth opportunities.

Sources

10-K filing, CIK 0001436208

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