investorscraft@gmail.com

Intrinsic ValueQuad/Graphics, Inc. (QUAD)

Previous Close$6.12
Intrinsic Value
Upside potential
Previous Close
$6.12

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

Quad/Graphics, Inc. operates as a global marketing experience company, specializing in integrated print and digital media solutions. The company serves a diverse clientele, including retailers, publishers, and direct marketers, leveraging its expertise in data-driven marketing, print production, and logistics. Quad/Graphics differentiates itself through end-to-end solutions that combine traditional print with digital capabilities, enabling personalized and scalable marketing campaigns. The company operates in a highly competitive industry, facing pressure from digital transformation trends, but maintains a strong position due to its integrated service offerings and operational efficiency. Its market positioning is reinforced by strategic partnerships and a focus on sustainability, which appeals to environmentally conscious clients. Despite industry headwinds, Quad/Graphics continues to adapt by expanding its digital services and optimizing its cost structure to remain relevant in an evolving media landscape.

Revenue Profitability And Efficiency

Quad/Graphics reported revenue of $2.67 billion for the fiscal year ending December 31, 2024, reflecting the challenges in the print media sector. The company posted a net loss of $50.9 million, with diluted EPS of -$1.07, indicating margin pressures. Operating cash flow stood at $112.9 million, supported by working capital management, while capital expenditures of $57.2 million suggest ongoing investments in modernization and efficiency improvements.

Earnings Power And Capital Efficiency

The company's negative net income highlights earnings challenges, though its operating cash flow remains positive, demonstrating some resilience. Capital efficiency is under scrutiny given the net loss, but Quad/Graphics continues to allocate resources toward digital transformation and cost optimization initiatives to improve long-term profitability. The balance between sustaining print operations and investing in growth areas remains critical.

Balance Sheet And Financial Health

Quad/Graphics holds $29.2 million in cash and equivalents, with total debt of $464.6 million, indicating a leveraged position. The debt level warrants monitoring, though the company’s operating cash flow provides some liquidity support. Shareholders' equity is pressured by accumulated losses, but ongoing restructuring efforts aim to stabilize the financial structure.

Growth Trends And Dividend Policy

The company faces secular declines in print media, though diversification into digital services offers growth potential. Quad/Graphics maintains a dividend of $0.25 per share, signaling confidence in cash flow sustainability. However, the payout ratio remains high relative to earnings, requiring careful capital allocation to balance shareholder returns with reinvestment needs.

Valuation And Market Expectations

The market appears cautious on Quad/Graphics given its net losses and industry challenges. Valuation metrics likely reflect skepticism about near-term profitability, though potential upside exists if digital initiatives gain traction. Investors will monitor execution on cost reductions and revenue diversification to assess long-term viability.

Strategic Advantages And Outlook

Quad/Graphics benefits from integrated print-digital capabilities and a client-focused approach, but must navigate industry disruption. Strategic priorities include expanding higher-margin digital services and optimizing legacy operations. The outlook remains uncertain, dependent on successful adaptation to changing marketing trends and effective debt management.

Sources

Company filings, 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