investorscraft@gmail.com

Intrinsic ValueNorthern Technologies International Corporation (NTIC)

Previous Close$9.06
Intrinsic Value
Upside potential
Previous Close
$9.06

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

Northern Technologies International Corporation (NTIC) operates in the specialty chemicals and environmental solutions sector, focusing on corrosion prevention and biodegradable materials. The company generates revenue through the sale of proprietary rust and corrosion inhibitors, as well as sustainable packaging solutions, primarily under its ZERUST® and Natur-Tec® brands. NTIC serves diverse industries, including automotive, oil and gas, and consumer goods, leveraging its technical expertise to address regulatory and environmental challenges. Its market position is bolstered by a global distribution network and long-standing customer relationships, though it faces competition from larger chemical manufacturers. The company differentiates itself through innovation in eco-friendly products, aligning with growing demand for sustainable industrial solutions. NTIC’s niche focus allows it to maintain steady demand, but its growth is tempered by the cyclical nature of its end markets and reliance on industrial activity.

Revenue Profitability And Efficiency

NTIC reported revenue of $85.1 million for FY 2024, with net income of $5.4 million, reflecting a net margin of approximately 6.4%. Diluted EPS stood at $0.55, indicating modest profitability. Operating cash flow was $5.9 million, while capital expenditures totaled $3.3 million, suggesting disciplined reinvestment. The company’s efficiency metrics are in line with its niche market positioning, though margins could be pressured by raw material costs and competitive pricing.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its recurring revenue model and technical product differentiation. NTIC’s capital efficiency appears balanced, with operating cash flow covering capital expenditures. However, its return on invested capital may be constrained by the capital-intensive nature of its industry and the need for ongoing R&D to maintain its competitive edge in sustainable solutions.

Balance Sheet And Financial Health

NTIC maintains a conservative balance sheet, with $4.95 million in cash and equivalents against $7.54 million in total debt. The modest leverage suggests manageable financial obligations, though liquidity could be tighter during downturns. Shareholders’ equity remains stable, supported by retained earnings and a disciplined approach to capital allocation.

Growth Trends And Dividend Policy

Revenue growth has been steady but not explosive, reflecting NTIC’s niche market focus. The company pays a dividend of $0.22 per share, signaling a commitment to returning capital to shareholders. Future growth may hinge on expanding its sustainable product lines and penetrating emerging markets, though macroeconomic headwinds could temper near-term expansion.

Valuation And Market Expectations

NTIC’s valuation likely reflects its small-cap status and specialized industry focus. Market expectations appear modest, with the stock priced for stability rather than high growth. Investors may value its dividend yield and defensive positioning, though upside depends on execution in sustainability-driven markets.

Strategic Advantages And Outlook

NTIC’s strategic advantages include its technical expertise, global distribution, and focus on eco-friendly solutions. The outlook is cautiously optimistic, with potential tailwinds from regulatory shifts toward sustainability. However, the company must navigate raw material volatility and competitive pressures to sustain margins and growth.

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