investorscraft@gmail.com

Intrinsic ValueThe Middleby Corporation (MIDD)

Previous Close$147.17
Intrinsic Value
Upside potential
Previous Close
$147.17

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

The Middleby Corporation operates as a global leader in the commercial foodservice equipment industry, serving restaurants, convenience stores, and institutional kitchens. The company generates revenue through the design, manufacture, and distribution of high-performance cooking, refrigeration, and food preparation equipment. Its diversified portfolio includes brands like Viking, TurboChef, and Pitco, catering to premium and mid-market segments. Middleby’s competitive edge stems from its innovation-driven approach, integrating advanced automation and energy-efficient technologies into its products. The company holds a strong market position, supported by long-term customer relationships and a global distribution network spanning North America, Europe, and Asia. Middleby’s ability to cross-sell solutions across its brand ecosystem enhances its revenue resilience. The foodservice equipment sector remains highly fragmented, but Middleby’s scale and technological differentiation allow it to outperform smaller competitors. Its focus on sustainability and operational efficiency aligns with industry trends, reinforcing its leadership in a market projected for steady growth.

Revenue Profitability And Efficiency

Middleby reported revenue of $3.88 billion for FY 2024, with net income of $428.4 million, reflecting a net margin of approximately 11.1%. Diluted EPS stood at $909.62, supported by disciplined cost management. Operating cash flow was robust at $686.8 million, though capital expenditures were modest at $49.3 million, indicating efficient reinvestment. The company’s profitability metrics suggest strong operational execution in a competitive landscape.

Earnings Power And Capital Efficiency

Middleby’s earnings power is underscored by its ability to maintain high margins despite inflationary pressures. The company’s capital efficiency is evident in its operating cash flow conversion, which funds growth initiatives without excessive leverage. With no dividend payouts, Middleby prioritizes reinvestment in R&D and acquisitions to sustain its technological edge and market expansion.

Balance Sheet And Financial Health

Middleby’s balance sheet shows $689.5 million in cash and equivalents against total debt of $2.42 billion, indicating a leveraged but manageable position. The debt-to-equity ratio suggests reliance on borrowing for growth, but strong cash flow generation mitigates liquidity risks. The company’s financial health remains stable, with sufficient liquidity to meet near-term obligations and invest in strategic opportunities.

Growth Trends And Dividend Policy

Middleby’s growth is driven by organic innovation and strategic acquisitions, with revenue trends reflecting steady demand for its premium equipment. The company does not pay dividends, opting instead to reinvest profits into expansion and technology. This aligns with its focus on long-term value creation, though investor expectations may shift if capital allocation strategies evolve.

Valuation And Market Expectations

Middleby’s valuation reflects its leadership in a niche but growing market, with investors pricing in its ability to sustain margins and expand globally. The absence of dividends may limit appeal to income-focused investors, but growth-oriented stakeholders likely appreciate its reinvestment strategy. Market expectations hinge on Middleby’s execution in integrating acquisitions and maintaining technological leadership.

Strategic Advantages And Outlook

Middleby’s strategic advantages include its diversified brand portfolio, innovation capabilities, and global reach. The outlook remains positive, supported by secular trends in foodservice automation and sustainability. Risks include macroeconomic volatility and competitive pressures, but Middleby’s scale and R&D focus position it well for sustained growth. The company’s ability to adapt to industry shifts will be critical to its long-term success.

Sources

10-K filing, CIK 0000769520

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