investorscraft@gmail.com

Intrinsic ValueModine Manufacturing Company (MOD)

Previous Close$184.66
Intrinsic Value
Upside potential
Previous Close
$184.66

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Modine Manufacturing Company operates as a diversified global leader in thermal management systems and components, serving a broad range of industries including automotive, commercial HVAC, data centers, and industrial applications. The company generates revenue through the design, engineering, and manufacturing of heat exchangers, coils, and cooling solutions that enhance energy efficiency and performance. Its products are critical for optimizing thermal regulation in vehicles, buildings, and electronic systems, positioning Modine as a key enabler of sustainability and operational efficiency. Modine competes in a fragmented but growing market, leveraging its technological expertise and global manufacturing footprint to serve OEMs and aftermarket customers. The company has strategically expanded into high-growth segments like electric vehicle thermal systems and data center cooling, aligning with broader industry trends toward electrification and digital infrastructure. Its market position is reinforced by long-standing customer relationships, patented technologies, and a focus on innovation-driven solutions.

Revenue Profitability And Efficiency

Modine reported revenue of $2.41 billion for FY 2024, with net income of $161.5 million, reflecting a net margin of approximately 6.7%. The company generated $214.6 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures totaled $88.5 million, indicating disciplined reinvestment in capacity and technology. Diluted EPS stood at $3.02, underscoring improved profitability compared to prior periods.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified end-market exposure and operational leverage. Modine’s focus on high-margin thermal solutions, particularly in growth verticals like EVs and data centers, enhances its capital efficiency. With no dividend payments, the company retains flexibility to reinvest in innovation and strategic initiatives, further strengthening its competitive positioning.

Balance Sheet And Financial Health

Modine’s balance sheet shows $60.1 million in cash and equivalents against total debt of $509 million, reflecting a manageable leverage profile. The company’s liquidity position is adequate, supported by consistent operating cash flow generation. Its financial health appears stable, with sufficient capacity to fund growth initiatives and navigate cyclical demand fluctuations in its core markets.

Growth Trends And Dividend Policy

Modine has demonstrated growth through strategic expansion into emerging thermal management applications, particularly in electrification and data center cooling. The company does not currently pay dividends, opting instead to reinvest cash flows into R&D and market expansion. This aligns with its focus on capturing long-term growth opportunities in evolving industries.

Valuation And Market Expectations

The market appears to value Modine’s transition toward higher-growth segments, as reflected in its earnings multiple and stock performance. Investors likely anticipate sustained margin improvement and revenue diversification, driven by the company’s focus on innovative thermal solutions. The absence of a dividend suggests expectations are centered on capital appreciation rather than income generation.

Strategic Advantages And Outlook

Modine’s strategic advantages include its technological expertise, global manufacturing scale, and strong customer relationships in critical industries. The outlook remains positive, supported by secular trends in electrification, energy efficiency, and data center demand. Execution risks include supply chain volatility and competitive pressures, but the company’s focus on high-value thermal solutions positions it well for sustained growth.

Sources

Modine Manufacturing Company FY 2024 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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