investorscraft@gmail.com

Intrinsic Value of Malibu Boats, Inc. (MBUU)

Previous Close$35.17
Intrinsic Value
Upside potential
Previous Close
$35.17

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

Malibu Boats, Inc. is a leading designer, manufacturer, and marketer of recreational powerboats, primarily serving the performance sport, sterndrive, and outboard markets. The company operates through its well-known brands, including Malibu, Axis, Cobalt, and Pursuit, catering to a diverse customer base ranging from luxury buyers to fishing enthusiasts. Its vertically integrated manufacturing approach allows for cost efficiencies and quality control, while its dealer network ensures broad market reach. Malibu Boats competes in a cyclical industry heavily influenced by consumer discretionary spending, yet it maintains a strong reputation for innovation and premium craftsmanship. The company’s focus on high-performance boats and strategic acquisitions has solidified its position as a key player in the fragmented recreational boating sector. Despite macroeconomic headwinds, Malibu Boats leverages its brand equity and operational agility to adapt to shifting demand patterns.

Revenue Profitability And Efficiency

In FY 2024, Malibu Boats reported revenue of $829 million, reflecting the cyclical pressures in the recreational boating industry. The company posted a net loss of $55.9 million, with diluted EPS of -$2.74, indicating margin compression amid elevated costs and softer demand. Operating cash flow stood at $55.6 million, while capital expenditures totaled $76 million, suggesting ongoing investments in production capabilities despite the challenging environment.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight near-term earnings challenges, likely driven by inventory adjustments and promotional activities to stimulate demand. Operating cash flow, though positive, was insufficient to cover capital expenditures, indicating constrained free cash flow generation. The company’s ability to rebound will depend on improving operational efficiency and stabilizing input costs in the coming fiscal year.

Balance Sheet And Financial Health

Malibu Boats maintains a conservative balance sheet, with $26.9 million in cash and equivalents and minimal total debt of $7.9 million, underscoring a strong liquidity position. The low leverage provides flexibility to navigate cyclical downturns, though the negative earnings may pressure near-term financial metrics if sustained. The absence of dividend payouts aligns with a focus on preserving capital during this period.

Growth Trends And Dividend Policy

Revenue trends reflect broader industry softness, with no immediate catalysts for growth beyond a potential recovery in discretionary spending. The company does not currently pay dividends, prioritizing reinvestment and debt management. Future growth may hinge on product innovation and market share gains, particularly in premium segments where Malibu Boats has historically excelled.

Valuation And Market Expectations

The market appears to be pricing in near-term headwinds, with the stock reflecting concerns over profitability and demand recovery. Valuation metrics will likely remain subdued until earnings stabilize, though the company’s strong brand and lean balance sheet could position it favorably once industry conditions improve.

Strategic Advantages And Outlook

Malibu Boats’ strategic advantages include its premium brand portfolio, vertical integration, and disciplined cost management. The outlook remains cautious due to macroeconomic uncertainty, but the company’s operational resilience and strong dealer relationships provide a foundation for recovery. Long-term prospects depend on sustained innovation and capturing demand as consumer confidence rebounds.

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