investorscraft@gmail.com

Intrinsic Value of Matson, Inc. (MATX)

Previous Close$116.30
Intrinsic Value
Upside potential
Previous Close
$116.30

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

Matson, Inc. operates as a leading provider of ocean transportation and logistics services, primarily serving the U.S. mainland, Alaska, Hawaii, Guam, and Micronesia. The company generates revenue through its two core segments: Ocean Transportation, which includes container shipping and terminal operations, and Logistics, offering freight forwarding, warehousing, and supply chain management. Matson holds a dominant position in the Hawaii trade lane, leveraging its specialized vessels and integrated logistics network to ensure reliable service. Its market position is reinforced by long-term contracts, strategic port assets, and a focus on high-value, time-sensitive cargo. The company differentiates itself through premium service offerings, including expedited shipping and refrigerated container capabilities, catering to industries such as retail, automotive, and perishables. Matson’s competitive edge is further strengthened by its asset-light logistics segment, which complements its core shipping operations and provides diversified revenue streams.

Revenue Profitability And Efficiency

Matson reported revenue of $3.42 billion for FY 2024, with net income of $476.4 million, reflecting a robust net margin of approximately 14%. Diluted EPS stood at $13.93, demonstrating strong profitability. Operating cash flow was $767.8 million, supported by efficient operations and disciplined cost management. Capital expenditures totaled $310.9 million, indicating ongoing investments in fleet modernization and terminal infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to maintain high margins in its core Ocean Transportation segment, driven by premium pricing and operational efficiency. Return on invested capital remains healthy, supported by strategic asset utilization and a balanced mix of long-term contracts and spot market exposure. Matson’s capital allocation prioritizes growth initiatives while maintaining shareholder returns.

Balance Sheet And Financial Health

Matson’s balance sheet reflects solid financial health, with $266.8 million in cash and equivalents and total debt of $749 million. The company’s leverage ratio is manageable, and its liquidity position is sufficient to meet near-term obligations. The strong operating cash flow generation provides flexibility for debt repayment and further investments.

Growth Trends And Dividend Policy

Matson has demonstrated consistent growth in its logistics segment, offsetting cyclicality in ocean transportation. The company pays a dividend of $1.36 per share, reflecting a commitment to returning capital to shareholders. Future growth is expected to be driven by expansion in high-margin trade lanes and logistics services, alongside prudent capital deployment.

Valuation And Market Expectations

The market values Matson at a premium relative to peers, reflecting its strong market position and earnings stability. Investors anticipate sustained profitability from its niche trade routes and logistics diversification, though macroeconomic factors such as fuel costs and trade demand remain key variables.

Strategic Advantages And Outlook

Matson’s strategic advantages include its specialized fleet, strategic port access, and integrated logistics network. The outlook remains positive, with growth opportunities in underserved markets and potential for margin expansion. However, the company faces risks from fuel price volatility and competitive pressures in the shipping industry.

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