investorscraft@gmail.com

Intrinsic ValueNN, Inc. (NNBR)

Previous Close$1.49
Intrinsic Value
Upside potential
Previous Close
$1.49

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

NN, Inc. operates as a diversified industrial company specializing in precision manufacturing solutions across multiple sectors, including automotive, aerospace, medical, and industrial markets. The company generates revenue primarily through the design, production, and sale of high-precision metal and plastic components, leveraging advanced engineering capabilities to serve mission-critical applications. NN, Inc. positions itself as a niche player in the contract manufacturing space, competing on technical expertise, quality, and long-term customer relationships rather than scale alone. Its market position is bolstered by a focus on complex, high-margin components that require stringent tolerances and reliability, often securing long-term supply agreements with blue-chip industrial clients. While the company operates in cyclical end markets, its diversified customer base and specialized product offerings provide some insulation against sector-specific downturns. NN, Inc. faces competition from larger manufacturers but maintains relevance through agility and deep application knowledge in select verticals.

Revenue Profitability And Efficiency

NN, Inc. reported $464.3 million in revenue for the period, with a net loss of $38.3 million and diluted EPS of -$1.11, reflecting ongoing margin pressures. Operating cash flow of $11.1 million was offset by $18.3 million in capital expenditures, indicating constrained free cash flow generation. The negative profitability metrics suggest structural challenges in converting revenue to earnings, likely due to input cost inflation or operational inefficiencies in its manufacturing footprint.

Earnings Power And Capital Efficiency

The company's negative earnings power is evident in its -8.2% net margin, with capital efficiency further strained by negative free cash flow after accounting for maintenance capex. With $18.1 million in cash against $197.0 million in total debt, interest coverage appears limited, compounding the challenges of improving returns on invested capital in the current operating environment.

Balance Sheet And Financial Health

NN, Inc.'s balance sheet shows moderate liquidity with $18.1 million in cash against $197.0 million of total debt, resulting in a leveraged position. The absence of dividends aligns with capital preservation priorities. The net debt-to-equity ratio suggests constrained financial flexibility, potentially limiting strategic investments without further balance sheet restructuring or operational turnaround.

Growth Trends And Dividend Policy

Recent performance indicates stagnant growth, with no dividend payments reflecting a focus on stabilizing operations. The capital expenditure level suggests maintenance rather than expansionary investment, with growth contingent on margin recovery or market share gains in specialized component categories. The company's trajectory will likely depend on improving operational execution and end-market demand in its industrial and automotive segments.

Valuation And Market Expectations

The market appears to price NN, Inc. as a turnaround story, with valuation multiples reflecting skepticism about sustained profitability. Investors likely await evidence of operational improvements or debt reduction before ascribing higher multiples. The negative EPS and cash flow profile place the stock in speculative territory, with valuation driven more by asset potential than current earnings power.

Strategic Advantages And Outlook

NN, Inc.'s strategic advantages lie in its technical manufacturing capabilities and diversified industrial exposure, though these are currently overshadowed by profitability challenges. The outlook remains cautious pending demonstrated progress on cost restructuring and debt management. Success would require either cyclical recovery in key end markets or self-help initiatives to improve operating leverage in its precision components business.

Sources

Company filings (10-K), Bloomberg

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