investorscraft@gmail.com

Intrinsic ValueMayville Engineering Company, Inc. (MEC)

Previous Close$19.60
Intrinsic Value
Upside potential
Previous Close
$19.60

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

Mayville Engineering Company, Inc. (MEC) operates as a leading provider of value-added manufacturing solutions, specializing in metal fabrication and assembly services for diverse industries, including commercial vehicles, construction, and power generation. The company’s revenue model is built on contract manufacturing, leveraging its expertise in precision machining, welding, and complex assembly to serve blue-chip OEM customers. MEC differentiates itself through vertically integrated capabilities, enabling cost-efficient production and rapid prototyping. Its market position is reinforced by long-term customer relationships and a reputation for reliability in high-mix, low-to-medium volume production environments. The company operates in a competitive but fragmented sector, where scale and technical proficiency provide a defensible edge. MEC’s focus on niche industrial markets mitigates exposure to cyclical downturns in any single end-market, though it remains sensitive to broader manufacturing demand trends.

Revenue Profitability And Efficiency

MEC reported revenue of $581.6 million for FY 2024, with net income of $25.97 million, reflecting a net margin of approximately 4.5%. Diluted EPS stood at $1.24. Operating cash flow was robust at $89.8 million, supported by efficient working capital management. Capital expenditures of $12.1 million suggest disciplined reinvestment, aligning with maintenance and incremental growth needs. The company’s profitability metrics indicate steady operational execution despite potential margin pressures from input cost volatility.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its ability to maintain stable margins in a capital-intensive industry. Operating cash flow significantly exceeds net income, highlighting strong cash conversion. With modest capital expenditures relative to cash flow, MEC demonstrates prudent capital allocation. The absence of dividends suggests a focus on reinvesting cash flows into operations or debt reduction, though further details on ROIC would provide deeper insight into capital efficiency.

Balance Sheet And Financial Health

MEC’s balance sheet shows $206,000 in cash and equivalents against total debt of $110.1 million, indicating a leveraged position. However, strong operating cash flow provides liquidity to service obligations. The debt level appears manageable given the company’s cash generation, but further details on maturity profiles and covenants would be necessary to assess near-term refinancing risks. Shareholders’ equity is likely supported by retained earnings, given no dividend payouts.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s end-market exposure suggests cyclical sensitivity. MEC does not currently pay dividends, prioritizing internal reinvestment or debt management. Future growth may hinge on expanding customer relationships or operational efficiencies, though strategic acquisitions could also play a role if balance sheet capacity permits. The lack of a dividend policy aligns with a growth-oriented or deleveraging strategy.

Valuation And Market Expectations

With a diluted EPS of $1.24 and approximately 20.6 million shares outstanding, MEC’s earnings yield offers a baseline for valuation. Market expectations likely reflect cautious optimism, balancing the company’s stable cash flow against sector-wide challenges like supply chain disruptions or input cost inflation. Comparative valuation metrics relative to peers would provide additional context on market pricing.

Strategic Advantages And Outlook

MEC’s strategic advantages include its diversified customer base, technical expertise, and vertically integrated operations. The outlook depends on sustained demand in core markets and the company’s ability to pass through cost increases. Operational flexibility and a focus on high-value manufacturing niches position it to navigate industry headwinds, though macroeconomic volatility remains a key risk. Long-term success will hinge on maintaining competitive margins and selectively pursuing growth opportunities.

Sources

Company filings (10-K), CIK 0001766368

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