investorscraft@gmail.com

Intrinsic ValueRush Enterprises, Inc. (RUSHA)

Previous Close$54.92
Intrinsic Value
Upside potential
Previous Close
$54.92

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

Rush Enterprises, Inc. operates as a leading retailer of commercial vehicles and related services in the United States, specializing in medium- and heavy-duty trucks. The company generates revenue through vehicle sales, parts distribution, and service operations, with a strong focus on the aftermarket segment. Its vertically integrated model, which includes financing and leasing solutions, enhances customer retention and recurring revenue streams. Rush Enterprises holds a dominant position in the commercial truck dealership market, supported by long-standing partnerships with major manufacturers like Peterbilt, International, and Hino. The company’s extensive network of dealerships and service centers provides a competitive edge in fleet management and maintenance, catering to both regional and national customers. Its strategic focus on high-margin aftermarket services and parts distribution mitigates cyclicality in new truck sales, reinforcing its resilience in varying economic conditions.

Revenue Profitability And Efficiency

Rush Enterprises reported revenue of $7.80 billion for FY 2024, with net income of $304.2 million, reflecting a net margin of approximately 3.9%. Diluted EPS stood at $3.72, supported by disciplined cost management. Operating cash flow was robust at $619.6 million, though capital expenditures of $433.0 million indicate ongoing investments in facilities and inventory to sustain growth.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow covering capital expenditures comfortably. Its focus on high-margin aftermarket services enhances capital efficiency, though leverage remains moderate with total debt at $1.73 billion. The balance between growth investments and profitability suggests a sustainable model, albeit sensitive to truck demand cycles.

Balance Sheet And Financial Health

Rush Enterprises maintains a balanced financial position, with $228.1 million in cash and equivalents against $1.73 billion in total debt. The debt level is manageable given its stable cash flows, but liquidity could be pressured in a prolonged downturn. Shareholders’ equity remains healthy, supporting further strategic investments if required.

Growth Trends And Dividend Policy

Growth is driven by expansion in aftermarket services and strategic acquisitions, though new truck sales remain cyclical. The company pays a dividend of $0.72 per share, reflecting a conservative payout ratio and commitment to returning capital while retaining flexibility for reinvestment. Future growth may hinge on fleet replacement cycles and aftermarket penetration.

Valuation And Market Expectations

The market appears to price Rush Enterprises as a cyclical player with steady aftermarket resilience. Valuation multiples likely reflect expectations of moderate growth, balancing near-term demand fluctuations with long-term service revenue stability. Investor focus remains on execution in high-margin segments and debt management.

Strategic Advantages And Outlook

Rush Enterprises’ integrated service model and strong manufacturer relationships provide durable competitive advantages. The outlook is cautiously optimistic, with aftermarket growth offsetting cyclical truck sales. Macroeconomic factors, including freight demand and interest rates, will influence performance, but the company’s diversified revenue base positions it well for sustained profitability.

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