investorscraft@gmail.com

Intrinsic Value of EnPro Industries, Inc. (NPO)

Previous Close$204.36
Intrinsic Value
Upside potential
Previous Close
$204.36

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

EnPro Industries, Inc. operates as a diversified industrial company specializing in engineered products and solutions for critical applications across multiple sectors, including semiconductor, aerospace, and energy. The company generates revenue through a mix of proprietary technologies, high-performance materials, and sealing solutions, catering to industries where reliability and precision are paramount. Its market position is bolstered by a strong portfolio of brands, such as STEMCO and Garlock, which are recognized for their innovation and durability in harsh operating environments. EnPro’s business model leverages recurring revenue streams from aftermarket services and replacement parts, complemented by long-term contracts with blue-chip customers. The company operates in highly specialized niches, often with limited competition, allowing it to maintain pricing power and customer loyalty. Its focus on sustainability and advanced materials aligns with broader industrial trends toward efficiency and environmental responsibility, further solidifying its competitive edge.

Revenue Profitability And Efficiency

EnPro reported revenue of $1.05 billion for FY 2024, with net income of $72.9 million, reflecting a net margin of approximately 7%. Operating cash flow stood at $162.9 million, indicating robust cash generation relative to earnings. Capital expenditures of $32.9 million suggest disciplined reinvestment, with free cash flow supporting both growth initiatives and shareholder returns. The company’s efficiency metrics appear stable, though further segmentation would clarify divisional performance.

Earnings Power And Capital Efficiency

Diluted EPS of $3.45 demonstrates EnPro’s ability to translate top-line growth into shareholder value. The company’s capital efficiency is evident in its operating cash flow conversion, which exceeds net income, underscoring effective working capital management. Debt levels are manageable relative to cash flow, but the balance between reinvestment and deleveraging will be critical to sustaining earnings momentum.

Balance Sheet And Financial Health

EnPro maintains a solid liquidity position with $236.3 million in cash and equivalents against total debt of $650.3 million. The debt load appears sustainable given operating cash flow, though refinancing risks in a rising-rate environment warrant monitoring. The balance sheet supports ongoing operations and strategic flexibility, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Growth trends are likely tied to industrial demand cycles, with aftermarket services providing stability. The $1.21 annual dividend per share reflects a commitment to returning capital, though payout ratios remain conservative. Future growth may hinge on acquisitions or organic expansion in high-margin segments, balanced against capital allocation priorities.

Valuation And Market Expectations

Current valuation metrics suggest the market prices EnPro as a mid-cycle industrial player, with expectations aligned to steady cash flow generation. Investor sentiment may hinge on margin expansion and sector-specific tailwinds, such as semiconductor equipment demand or energy infrastructure spending.

Strategic Advantages And Outlook

EnPro’s niche expertise and strong brand equity position it well for long-term resilience. Strategic advantages include proprietary technologies and a diversified customer base, mitigating sector-specific downturns. The outlook remains cautiously optimistic, contingent on execution in key markets and macroeconomic stability.

Sources

Company filings (10-K), investor presentations

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