investorscraft@gmail.com

Intrinsic ValuePrimoris Services Corporation (PRIM)

Previous Close$148.25
Intrinsic Value
Upside potential
Previous Close
$148.25

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

Primoris Services Corporation operates as a specialty contractor providing critical infrastructure services across North America, primarily serving the energy, utilities, and renewables sectors. The company generates revenue through engineering, procurement, construction, and maintenance services, with a focus on large-scale projects such as pipeline systems, power generation facilities, and solar installations. Its diversified service offerings and long-term client relationships position it as a trusted partner in complex infrastructure development. Primoris competes in a fragmented market by leveraging its technical expertise, regional presence, and ability to secure high-margin contracts. The company’s strategic emphasis on renewable energy and modernization of aging infrastructure aligns with broader industry trends, enhancing its growth prospects. With a balanced portfolio of public and private sector clients, Primoris mitigates cyclical risks while capitalizing on sustained demand for energy and utility infrastructure upgrades.

Revenue Profitability And Efficiency

Primoris reported revenue of $6.37 billion for FY 2024, with net income of $180.9 million, reflecting a net margin of approximately 2.8%. Diluted EPS stood at $3.31, supported by disciplined cost management and project execution. Operating cash flow of $508.3 million underscores the company’s ability to convert earnings into cash, while capital expenditures of $126.6 million indicate moderate reinvestment needs relative to scale.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its high-value project portfolio and operational efficiency, with ROIC likely benefiting from strategic contract selection. Free cash flow generation, estimated at $381.8 million after capex, demonstrates robust capital efficiency. Primoris’s ability to maintain profitability amid inflationary pressures highlights its pricing power and contractual safeguards.

Balance Sheet And Financial Health

Primoris holds $455.8 million in cash against total debt of $1.19 billion, suggesting a manageable leverage profile. The debt-to-equity ratio appears conservative given the capital-intensive nature of the industry. Liquidity remains adequate to fund working capital and growth initiatives, with no immediate refinancing risks evident.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by backlog expansion in renewables and utilities. The company pays a modest dividend ($0.28 per share), reflecting a balanced capital allocation strategy that prioritizes reinvestment over aggressive shareholder returns. Future growth may hinge on federal infrastructure spending and private energy transition investments.

Valuation And Market Expectations

Trading at a P/E multiple derived from $3.31 EPS, the market appears to price Primoris as a cyclical operator with moderate growth expectations. Valuation likely incorporates sector-wide risks such as commodity price volatility and regulatory shifts, offset by the company’s niche expertise and recurring revenue streams.

Strategic Advantages And Outlook

Primoris’s key advantages include its specialized skill set, geographic diversification, and entrenched client relationships. The outlook remains positive, driven by secular demand for energy infrastructure modernization and renewable energy projects. Execution risk and labor availability are monitorable challenges, but the company’s track record supports cautious optimism.

Sources

Company 10-K (CIK: 0001361538), financial statements for FY 2024

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