investorscraft@gmail.com

Intrinsic ValueLindsay Corporation (LNN)

Previous Close$139.52
Intrinsic Value
Upside potential
Previous Close
$139.52

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

Lindsay Corporation operates in the agricultural and infrastructure sectors, specializing in innovative water management and transportation solutions. The company generates revenue primarily through its irrigation systems, which enhance crop yields while conserving water, and its infrastructure products, including road safety and rail signaling solutions. Serving a global clientele, Lindsay has established itself as a leader in precision agriculture, leveraging technology to address critical challenges in food production and resource efficiency. Its market position is reinforced by a strong distribution network and a reputation for reliability, particularly in water-scarce regions where efficient irrigation is paramount. The company competes by offering scalable, high-efficiency systems that reduce operational costs for farmers while supporting sustainable practices. In infrastructure, Lindsay’s focus on safety and mobility solutions positions it as a key supplier to government and industrial clients, benefiting from long-term urbanization trends.

Revenue Profitability And Efficiency

Lindsay Corporation reported revenue of $607.1 million for FY 2024, with net income of $66.3 million, reflecting a net margin of approximately 10.9%. Operating cash flow stood at $95.8 million, demonstrating solid cash generation. Capital expenditures of $29 million indicate disciplined reinvestment, supporting future growth without straining liquidity. The company’s ability to convert revenue into earnings and cash flow underscores its operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of $6.01 highlights Lindsay’s earnings power, supported by a lean cost structure and scalable business model. The company’s capital efficiency is evident in its ability to generate strong cash flows relative to its asset base. With modest debt levels and healthy cash reserves, Lindsay maintains flexibility to fund growth initiatives or return capital to shareholders.

Balance Sheet And Financial Health

Lindsay’s balance sheet remains robust, with $190.9 million in cash and equivalents against total debt of $134.4 million, yielding a net cash position. This conservative leverage profile provides resilience against economic downturns. The company’s liquidity position is further strengthened by consistent operating cash flow, ensuring ample capacity to meet obligations and invest in strategic opportunities.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by demand for water-efficient irrigation systems and infrastructure solutions. The company’s dividend of $1.44 per share reflects a commitment to returning capital to shareholders, supported by stable cash flows. Future growth may hinge on expanding into emerging markets and advancing technological innovations in precision agriculture.

Valuation And Market Expectations

Lindsay’s valuation reflects its niche leadership and consistent profitability. Investors likely price in expectations for sustained demand in agricultural efficiency and infrastructure modernization. The company’s ability to maintain margins while growing revenue will be critical to meeting market expectations.

Strategic Advantages And Outlook

Lindsay’s strategic advantages include its technological expertise in irrigation and infrastructure, as well as its global distribution reach. The outlook remains positive, with long-term trends favoring sustainable agriculture and infrastructure investment. However, macroeconomic volatility and competitive pressures could pose challenges. The company’s strong balance sheet positions it well to navigate uncertainties and capitalize on growth opportunities.

Sources

Company filings (10-K), 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