investorscraft@gmail.com

Intrinsic ValueRush Enterprises, Inc. (RUSHB)

Previous Close$59.01
Intrinsic Value
Upside potential
Previous Close
$59.01

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 North America, specializing in medium- and heavy-duty trucks. The company generates revenue through vehicle sales, parts distribution, service and repair, and financing solutions, serving a diverse customer base including fleet operators and independent contractors. Its vertically integrated model, combining dealerships with aftermarket support, strengthens customer retention and recurring revenue streams. Rush Enterprises holds a strong market position, supported by long-standing partnerships with major manufacturers like Peterbilt and Hino, and a geographically diversified footprint. The company’s focus on high-margin aftermarket services and proprietary RushCare programs enhances its competitive edge in a cyclical industry. By leveraging digital tools and a customer-centric approach, Rush Enterprises mitigates economic volatility while capitalizing on long-term demand for reliable transportation solutions.

Revenue Profitability And Efficiency

In FY 2024, Rush Enterprises reported revenue of $7.80 billion, 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 and a balanced revenue mix. Operating cash flow of $619.6 million underscores robust operational efficiency, though capital expenditures of $433.0 million indicate ongoing investments in growth and infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its diversified revenue streams, particularly higher-margin parts and service segments. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, though elevated debt levels ($1.73 billion) suggest leveraged growth strategies. Shareholder returns are supported by consistent profitability, with a dividend payout ratio of approximately 19.4% based on FY 2024 EPS.

Balance Sheet And Financial Health

Rush Enterprises maintains a solid liquidity position, with $228.1 million in cash and equivalents. However, total debt of $1.73 billion raises leverage considerations, though the company’s stable cash flow generation provides adequate coverage. The balance sheet reflects a capital-intensive business model, with investments in inventory and property supporting long-term growth.

Growth Trends And Dividend Policy

Revenue growth trends align with industry demand cycles, with aftermarket services offering stability. The company’s $0.72 annual dividend per share demonstrates a commitment to returning capital, though dividend growth may be tempered by reinvestment needs. Strategic expansions and technological adoption are expected to drive future growth, particularly in electric and alternative-fuel vehicle segments.

Valuation And Market Expectations

Trading at a P/E multiple derived from FY 2024 EPS, Rush Enterprises’ valuation reflects its cyclical exposure and growth prospects. Market expectations likely hinge on aftermarket resilience and commercial vehicle demand, with investor sentiment balancing near-term macroeconomic risks against long-term industry tailwinds.

Strategic Advantages And Outlook

Rush Enterprises’ strategic advantages include its integrated service network, manufacturer partnerships, and scale in key markets. The outlook remains cautiously optimistic, with growth initiatives offsetting cyclical pressures. Emphasis on digital transformation and sustainability could further differentiate the company in a competitive landscape.

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