investorscraft@gmail.com

Intrinsic ValueOrion Group Holdings, Inc. (ORN)

Previous Close$12.22
Intrinsic Value
Upside potential
Previous Close
$12.22

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

Orion Group Holdings, Inc. operates as a specialty construction company, primarily serving the infrastructure, industrial, and building sectors across the United States. The company generates revenue through marine construction, concrete placement, and other heavy civil engineering services, catering to both public and private clients. Orion’s operations are divided into two segments: Marine and Concrete, with the Marine segment focusing on waterfront and offshore projects, while the Concrete segment provides commercial and structural concrete services. The company competes in a fragmented industry, where regional expertise and project execution efficiency are critical differentiators. Orion’s market position is bolstered by its diversified service offerings and long-standing client relationships, though it faces intense competition from larger national firms and local contractors. The cyclical nature of construction demand, coupled with exposure to public funding cycles, adds variability to its revenue streams.

Revenue Profitability And Efficiency

Orion reported revenue of $796.4 million for the fiscal year ending December 31, 2024, reflecting its substantial project portfolio. However, the company posted a net loss of $1.6 million, with diluted EPS of -$0.0473, indicating margin pressures. Operating cash flow stood at $12.7 million, while capital expenditures totaled $14.1 million, suggesting modest reinvestment needs relative to operational cash generation.

Earnings Power And Capital Efficiency

The company’s negative net income highlights challenges in translating revenue into profitability, likely due to cost overruns or competitive pricing. Operating cash flow, though positive, was insufficient to cover capital expenditures, indicating limited free cash flow generation. Orion’s capital efficiency appears constrained, with earnings power currently undermined by operational or macroeconomic headwinds.

Balance Sheet And Financial Health

Orion’s balance sheet shows $28.3 million in cash and equivalents against $95.3 million in total debt, implying a leveraged position. The debt-to-equity ratio suggests moderate financial risk, though liquidity remains manageable given its operating cash flow. The absence of dividends aligns with its focus on retaining capital for debt management and operational needs.

Growth Trends And Dividend Policy

Revenue trends indicate steady project activity, but profitability remains volatile. The company does not pay dividends, prioritizing reinvestment and debt reduction. Growth prospects hinge on securing large-scale contracts and improving execution efficiency, though cyclical industry dynamics pose inherent risks.

Valuation And Market Expectations

Orion’s valuation likely reflects its mixed financial performance and exposure to construction cycles. The market may be pricing in expectations of margin recovery or strategic improvements, though persistent losses could weigh on investor sentiment. Comparables analysis would provide further context relative to peers.

Strategic Advantages And Outlook

Orion’s diversified service lines and regional expertise provide a competitive edge, but execution risks and industry cyclicality temper near-term optimism. Strategic initiatives to enhance project selectivity and cost control could improve profitability. The outlook remains cautious, dependent on macroeconomic conditions and public infrastructure spending trends.

Sources

Company filings (10-K), Orion Group Holdings 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