investorscraft@gmail.com

Intrinsic ValueNPK International Inc. (NPKI)

Previous Close$10.39
Intrinsic Value
Upside potential
Previous Close
$10.39

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

NPK International Inc. operates in a specialized industry, though its exact sector remains unspecified based on available data. The company appears to generate revenue through its core operations, but its business model lacks detailed disclosure. Given its negative net income and diluted EPS, NPKI may be in a growth or restructuring phase, facing competitive pressures or operational inefficiencies. Its market position is unclear without further context on its products, services, or competitive differentiators. The absence of dividend payouts suggests a focus on reinvestment or financial stabilization rather than shareholder returns. Further clarity on its industry niche and value proposition would better define its market positioning.

Revenue Profitability And Efficiency

NPKI reported revenue of $217.5 million for FY 2024, but net income stood at a loss of $150.3 million, reflecting significant profitability challenges. The diluted EPS of -$1.75 underscores these struggles. Operating cash flow was positive at $38.2 million, though capital expenditures of -$43.5 million indicate substantial reinvestment needs. These metrics suggest inefficiencies or high costs impacting bottom-line performance.

Earnings Power And Capital Efficiency

The company's negative earnings power highlights difficulties in converting revenue into sustainable profits. Operating cash flow, while positive, is overshadowed by heavy capital expenditures, signaling constrained free cash flow generation. The balance between reinvestment and profitability remains a critical area for improvement to enhance capital efficiency and long-term viability.

Balance Sheet And Financial Health

NPKI's balance sheet shows $17.8 million in cash and equivalents against $18.6 million in total debt, indicating limited liquidity and potential leverage concerns. The net loss further strains financial health, raising questions about its ability to service obligations or fund growth without additional financing. Shareholders' equity is likely under pressure given the significant net loss.

Growth Trends And Dividend Policy

With no dividend payouts, NPKI appears to prioritize operational needs over shareholder returns. The revenue base exists, but persistent losses suggest growth is not translating into profitability. Future trends will depend on cost management and strategic initiatives to align top-line performance with bottom-line results.

Valuation And Market Expectations

The market's valuation of NPKI likely reflects its financial struggles, with negative earnings and high reinvestment requirements dampening investor sentiment. Without clear profitability or growth catalysts, the stock may trade at a discount to peers until operational improvements materialize.

Strategic Advantages And Outlook

NPKI's strategic advantages are unclear due to limited disclosure. The outlook hinges on addressing profitability challenges and optimizing capital allocation. Success will depend on executing turnaround strategies or securing competitive differentiation in its undefined market segment.

Sources

Company filings (CIK: 0000071829), inferred financial metrics

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