investorscraft@gmail.com

Intrinsic ValueShimmick Corporation Common Stock (SHIM)

Previous Close$3.75
Intrinsic Value
Upside potential
Previous Close
$3.75

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

Shimmick Corporation operates in the construction and engineering sector, specializing in infrastructure projects such as water resources, transportation, and public works. The company generates revenue primarily through government and private sector contracts, leveraging its expertise in large-scale civil engineering and environmental solutions. Despite competitive pressures, Shimmick maintains a niche position by focusing on complex projects requiring specialized technical capabilities, though its market share remains modest compared to larger industry players. The company’s ability to secure high-value contracts is critical to its growth, but it faces challenges from fluctuating public funding and regulatory hurdles. Its regional presence in key markets provides stability, but expansion into new geographies or sectors could enhance long-term resilience.

Revenue Profitability And Efficiency

Shimmick reported revenue of $480.2 million for FY 2025, but net income was negative at -$124.7 million, reflecting significant operational challenges. The diluted EPS of -$4.44 underscores profitability struggles, likely due to cost overruns or project delays. Operating cash flow was negative at -$21.3 million, further highlighting inefficiencies in working capital management or project execution.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak capital efficiency, with limited ability to generate returns on invested capital. High project costs or underbidding may be eroding margins, though specific segment performance data is unavailable. The absence of dividends aligns with its current focus on preserving liquidity amid financial strain.

Balance Sheet And Financial Health

Shimmick’s balance sheet shows $33.7 million in cash against $25.5 million in total debt, suggesting moderate liquidity. However, negative cash flow raises concerns about near-term solvency. The lack of dividend payouts may help conserve cash, but sustained losses could necessitate additional financing or restructuring.

Growth Trends And Dividend Policy

With no dividend payments and declining profitability, growth prospects appear constrained. The company’s ability to secure new contracts and improve project execution will be pivotal. A turnaround strategy may involve cost-cutting or diversifying revenue streams, but current trends do not indicate near-term recovery.

Valuation And Market Expectations

The market likely prices Shimmick at a discount due to its losses and cash burn. Investors may demand clearer signs of operational improvement or contract wins before assigning higher valuation multiples. The stock’s performance will hinge on execution and sector tailwinds.

Strategic Advantages And Outlook

Shimmick’s technical expertise in infrastructure projects provides a competitive edge, but financial instability limits its strategic flexibility. Success depends on stabilizing margins and securing higher-margin contracts. The outlook remains cautious unless management demonstrates sustained operational improvements.

Sources

Company filings, FY 2025 preliminary data

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