investorscraft@gmail.com

Intrinsic ValueLuxfer Holdings PLC (LXFR)

Previous Close$15.14
Intrinsic Value
Upside potential
Previous Close
$15.14

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

Luxfer Holdings PLC operates as a materials technology company specializing in high-performance materials, components, and gas cylinders. The company serves diverse industries, including aerospace, defense, healthcare, and industrial markets, leveraging its expertise in magnesium, zirconium, and carbon composites. Luxfer’s revenue model is driven by both cyclical industrial demand and long-term contracts in defense and healthcare, positioning it as a niche player with specialized solutions. Its market position is reinforced by proprietary technologies and a global manufacturing footprint, allowing it to cater to stringent customer specifications. The company competes on innovation and reliability, often securing contracts in regulated sectors where material performance is critical. Despite its smaller scale compared to broader industrial conglomerates, Luxfer maintains a defensible niche due to its technical expertise and customer relationships.

Revenue Profitability And Efficiency

Luxfer reported revenue of $391.9 million for FY 2024, with net income of $18.4 million, reflecting a net margin of approximately 4.7%. Operating cash flow stood at $51.1 million, indicating solid cash conversion, while capital expenditures of $10.7 million suggest moderate reinvestment needs. The company’s efficiency metrics are in line with its capital-light industrial niche, though margins remain sensitive to raw material costs and end-market demand fluctuations.

Earnings Power And Capital Efficiency

Diluted EPS of $0.68 underscores Luxfer’s modest but stable earnings power, supported by its diversified end markets. The company’s capital efficiency is evident in its ability to generate operating cash flow well above net income, reflecting prudent working capital management. However, its relatively low ROIC suggests room for improvement in deploying capital toward higher-return opportunities.

Balance Sheet And Financial Health

Luxfer’s balance sheet shows $4.1 million in cash and equivalents against $59.8 million in total debt, indicating a leveraged but manageable position. The debt-to-equity ratio appears moderate for its industry, with operating cash flow providing adequate coverage for interest and dividend obligations. Liquidity is sufficient for near-term needs, though further debt reduction could improve financial flexibility.

Growth Trends And Dividend Policy

Revenue growth has been steady but unspectacular, reflecting Luxfer’s mature end markets. The company pays a dividend of $0.52 per share, yielding approximately 3-4%, signaling a commitment to shareholder returns. Future growth may hinge on aerospace and defense sector tailwinds, though cyclicality in industrial demand could pose headwinds.

Valuation And Market Expectations

Trading at a mid-teens P/E multiple, Luxfer is priced as a stable but low-growth industrial player. Market expectations appear muted, with limited premium for its niche technologies. Valuation could benefit from margin expansion or accretive M&A, though investor sentiment remains cautious given its cyclical exposure.

Strategic Advantages And Outlook

Luxfer’s key advantages lie in its technical expertise and entrenched customer relationships in regulated markets. The outlook is mixed, with opportunities in aerospace and defense offset by industrial sector volatility. Strategic initiatives to diversify into higher-margin applications or geographies could enhance long-term prospects, but execution risks persist.

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