investorscraft@gmail.com

Intrinsic ValueThe Manitowoc Company, Inc. (MTW)

Previous Close$12.92
Intrinsic Value
Upside potential
Previous Close
$12.92

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 Manitowoc Company, Inc. operates in the heavy machinery and industrial equipment sector, specializing in the design, manufacture, and servicing of cranes and lifting solutions for construction, energy, and infrastructure industries. Its core revenue model is driven by equipment sales, aftermarket parts, and service offerings, which provide recurring revenue streams. The company serves a global customer base, with a strong presence in North America, Europe, and emerging markets, positioning itself as a key player in the crane manufacturing industry. Manitowoc differentiates itself through engineering expertise, product innovation, and a focus on durable, high-performance equipment tailored to complex lifting needs. The company competes in a cyclical market influenced by construction activity, infrastructure investment, and industrial demand, requiring strategic agility to navigate economic fluctuations. Its market position is bolstered by brand recognition and a diversified product portfolio, including lattice-boom crawler cranes, tower cranes, and mobile telescopic cranes.

Revenue Profitability And Efficiency

Manitowoc reported revenue of $2.18 billion for FY 2024, with net income of $55.8 million, reflecting a net margin of approximately 2.6%. Diluted EPS stood at $1.56, indicating modest profitability. Operating cash flow was $49.2 million, while capital expenditures totaled $45.7 million, suggesting disciplined reinvestment. The company's efficiency metrics highlight a focus on balancing growth with cost management in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company's earnings power is constrained by the cyclical nature of its end markets, though its aftermarket services provide stability. Capital efficiency appears moderate, with operating cash flow covering capex but leaving limited free cash flow for debt reduction or shareholder returns. The diluted EPS of $1.56 reflects the challenges of scaling profitability in a competitive and capital-heavy sector.

Balance Sheet And Financial Health

Manitowoc's balance sheet shows $48 million in cash and equivalents against $437.2 million in total debt, indicating a leveraged position. The debt load is manageable given the industry norms but requires careful liquidity management. With no dividends paid, the company prioritizes reinvestment and debt servicing, maintaining financial flexibility for operational needs and potential growth initiatives.

Growth Trends And Dividend Policy

Growth trends are tied to global infrastructure spending and industrial activity, with cyclical peaks and troughs influencing performance. The company has not issued dividends, opting to retain earnings for operational and strategic needs. Future growth may hinge on geographic expansion, product innovation, and aftermarket service penetration, though macroeconomic conditions remain a key variable.

Valuation And Market Expectations

Market expectations for Manitowoc likely reflect its cyclical exposure and moderate profitability. The absence of dividends may limit appeal to income-focused investors, while valuation metrics would emphasize earnings potential relative to industry peers. Investor sentiment may hinge on execution in aftermarket services and ability to capitalize on infrastructure tailwinds.

Strategic Advantages And Outlook

Manitowoc's strategic advantages include its technical expertise, global distribution network, and diversified product lineup. The outlook depends on sustained demand in construction and energy sectors, with aftermarket services offering a counter-cyclical buffer. Challenges include raw material costs, competitive pressures, and economic volatility, requiring nimble operational and financial management to sustain long-term value creation.

Sources

Company filings, FY 2024 financial data

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