investorscraft@gmail.com

Intrinsic ValueOil-Dri Corporation of America (ODC)

Previous Close$58.26
Intrinsic Value
Upside potential
Previous Close
$58.26

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

Oil-Dri Corporation of America operates in the industrial and consumer absorbents sector, specializing in the production and distribution of specialty sorbent products. The company generates revenue through two primary segments: Business-to-Business (B2B) and Retail. Its B2B offerings include cat litter, agricultural chemicals, and industrial absorbents, while the Retail segment focuses on branded consumer cat litter products under names like Cat's Pride and Jonny Cat. Oil-Dri holds a niche but stable position in the market, leveraging its proprietary mineral-based technology to differentiate itself from competitors. The company serves diverse industries, including pet care, agriculture, and environmental remediation, ensuring revenue diversification. Its vertically integrated operations, from mining to manufacturing, provide cost advantages and supply chain resilience. While not a market leader in scale, Oil-Dri maintains a defensible position through product quality, customer loyalty, and specialized applications where its absorbent solutions outperform alternatives.

Revenue Profitability And Efficiency

Oil-Dri reported revenue of $437.6 million for FY 2024, with net income of $39.4 million, reflecting a net margin of approximately 9%. Diluted EPS stood at $4.22, demonstrating solid profitability. Operating cash flow was robust at $60.3 million, supported by efficient working capital management. Capital expenditures of $32 million indicate ongoing investments in production capacity and operational improvements, aligning with the company's growth strategy.

Earnings Power And Capital Efficiency

The company's earnings power is underpinned by its ability to maintain stable margins despite input cost fluctuations. Operating cash flow of $60.3 million highlights strong cash generation relative to net income, suggesting efficient capital deployment. With $23.5 million in cash and equivalents, Oil-Dri retains liquidity for strategic initiatives, though its total debt of $70.7 million warrants monitoring for leverage trends.

Balance Sheet And Financial Health

Oil-Dri's balance sheet reflects moderate leverage, with total debt of $70.7 million against cash reserves of $23.5 million. The company's financial health appears stable, supported by consistent operating cash flows and manageable debt levels. Shareholders' equity remains solid, providing a buffer against economic downturns. The absence of significant liquidity concerns positions the company to meet its obligations while funding growth.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by demand in both B2B and Retail segments. The company's dividend policy is conservative, with a dividend per share of $0.62, reflecting a payout ratio that prioritizes reinvestment over aggressive shareholder returns. Future growth may hinge on expanding high-margin product lines and penetrating new geographic markets, though macroeconomic factors could influence near-term performance.

Valuation And Market Expectations

With a diluted EPS of $4.22, Oil-Dri trades at a valuation reflective of its niche market position and steady earnings. Market expectations likely center on sustained margin performance and incremental growth rather than rapid expansion. The company's ability to navigate cost pressures and maintain profitability will be key drivers of investor sentiment moving forward.

Strategic Advantages And Outlook

Oil-Dri's strategic advantages include its proprietary mineral technology, diversified revenue streams, and vertical integration. The outlook remains cautiously optimistic, with opportunities in sustainable absorbent products and pet care innovation. However, competitive pressures and raw material volatility pose risks. The company's focus on operational efficiency and niche markets should support resilience, though broader economic conditions will influence performance.

Sources

10-K filing, company investor relations

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