investorscraft@gmail.com

Intrinsic ValueNL Industries, Inc. (NL)

Previous Close$6.08
Intrinsic Value
Upside potential
Previous Close
$6.08

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

NL Industries, Inc. operates primarily in the industrial sector, focusing on component manufacturing and specialty chemicals. The company generates revenue through the production and sale of precision-engineered components, serving industries such as aerospace, automotive, and energy. Its market position is bolstered by niche expertise in high-performance materials, though it operates in a competitive landscape with larger diversified industrial players. NL Industries leverages long-term contracts and technical differentiation to maintain its foothold in specialized markets. The company’s revenue model is tied to cyclical demand in its end markets, requiring adaptability to macroeconomic shifts. While not a market leader, NL Industries carves out a stable position by catering to specific customer needs with tailored solutions. Its ability to sustain margins in competitive environments reflects disciplined cost management and selective customer engagements.

Revenue Profitability And Efficiency

NL Industries reported revenue of $145.9 million for FY 2024, with net income of $67.2 million, reflecting a robust net margin of approximately 46%. Diluted EPS stood at $1.38, indicating strong earnings per share performance. Operating cash flow was $25.6 million, supported by efficient working capital management. Capital expenditures were modest at $1.4 million, suggesting a capital-light operational model.

Earnings Power And Capital Efficiency

The company demonstrates significant earnings power, with net income representing a substantial portion of revenue. Capital efficiency is evident in its low capital expenditure requirements relative to cash flow generation. With minimal debt ($500,000) and high cash reserves ($163.2 million), NL Industries maintains a conservative balance sheet, allowing flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

NL Industries exhibits strong financial health, with cash and equivalents of $163.2 million dwarfing its total debt of $500,000. The near debt-free position and ample liquidity provide a solid foundation for weathering economic downturns. Shareholders’ equity is further supported by retained earnings, reflecting consistent profitability and prudent financial management.

Growth Trends And Dividend Policy

Growth trends appear stable but muted, with revenue reflecting cyclical demand patterns. The company pays a dividend of $0.33 per share, signaling a commitment to returning capital to shareholders. However, the payout ratio remains low, leaving room for future increases or reinvestment. The lack of aggressive growth initiatives suggests a focus on sustaining profitability rather than expansion.

Valuation And Market Expectations

Given its earnings strength and conservative balance sheet, NL Industries trades at a valuation reflective of its niche market position. Investors likely price in steady but limited growth, with a premium for financial stability. The high cash balance may prompt expectations of special dividends or buybacks, though management has not signaled such actions.

Strategic Advantages And Outlook

NL Industries benefits from its specialized product offerings and lean operational structure. The outlook remains stable, with cyclical end markets posing both risks and opportunities. Strategic advantages include low leverage and strong cash generation, though reliance on industrial demand cycles necessitates cautious optimism. The company is well-positioned to navigate volatility but may lack catalysts for outsized growth.

Sources

Company filings (10-K), CIK 0000072162

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