investorscraft@gmail.com

Intrinsic ValueSteelcase Inc. (SCS)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Steelcase Inc. is a global leader in the office furniture and workspace solutions industry, serving corporate, educational, and healthcare clients. The company generates revenue through the design, manufacture, and distribution of ergonomic seating, desks, storage systems, and architectural products. Its business model combines direct sales, dealer networks, and digital platforms to serve a diverse customer base. Steelcase differentiates itself through innovation in workplace design, sustainability initiatives, and a strong emphasis on hybrid work solutions. The company operates in a competitive sector dominated by Herman Miller and HNI Corporation but maintains a strong brand reputation for quality and durability. Its market position is reinforced by long-term contracts with enterprise clients and a growing focus on adaptive, technology-integrated workspaces. Steelcase also leverages its global supply chain to serve international markets, though North America remains its core revenue driver.

Revenue Profitability And Efficiency

Steelcase reported revenue of $3.17 billion for FY 2025, with net income of $120.7 million, reflecting a net margin of approximately 3.8%. The company generated $148.5 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures totaled $47.1 million, indicating disciplined reinvestment in operations. These metrics suggest stable profitability, though margins remain sensitive to raw material costs and competitive pricing pressures.

Earnings Power And Capital Efficiency

Diluted EPS stood at $1.02, supported by efficient cost management and moderate revenue growth. The company’s operating cash flow coverage of capital expenditures highlights prudent capital allocation. Steelcase’s ability to sustain earnings amid macroeconomic volatility underscores its operational resilience, though its capital efficiency is tempered by the capital-intensive nature of manufacturing.

Balance Sheet And Financial Health

Steelcase maintains a balanced financial position, with $346.3 million in cash and equivalents against $600.7 million in total debt. The liquidity position appears adequate, with no immediate refinancing risks. The debt-to-equity ratio suggests moderate leverage, aligning with industry norms for manufacturing firms. The company’s ability to service debt is supported by consistent cash flow generation.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by demand for hybrid office solutions. Steelcase pays a dividend of $0.40 per share, reflecting a commitment to shareholder returns. However, dividend growth has been modest, prioritizing reinvestment in innovation and market expansion. The company’s growth strategy focuses on high-margin products and geographic diversification.

Valuation And Market Expectations

With a market cap derived from 114 million shares outstanding, Steelcase trades at a P/E ratio reflective of its stable but slow-growth profile. Investors likely price in expectations of gradual margin improvement and market share retention. Valuation multiples align with peers, though upside may hinge on broader office sector recovery.

Strategic Advantages And Outlook

Steelcase’s strengths include its strong brand, innovation pipeline, and adaptability to workplace trends. Challenges include cyclical demand and input cost volatility. The outlook remains cautiously optimistic, with growth tied to corporate office reinvestment and international expansion. Strategic initiatives in sustainability and smart furniture could unlock long-term value.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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