investorscraft@gmail.com

Intrinsic ValueSiteOne Landscape Supply, Inc. (SITE)

Previous Close$143.54
Intrinsic Value
Upside potential
Previous Close
$143.54

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

SiteOne Landscape Supply, Inc. is the largest wholesale distributor of landscape supplies in North America, serving professional landscapers, contractors, and maintenance crews. The company operates across irrigation, nursery, agronomics, hardscapes, and outdoor lighting, providing a one-stop solution for green industry professionals. Its diversified product portfolio and extensive distribution network of over 600 branches position it as a market leader with significant scale advantages. SiteOne’s value proposition lies in its ability to offer high-quality products, technical expertise, and reliable logistics, fostering long-term customer relationships. The company benefits from steady demand driven by commercial and residential landscaping, municipal projects, and recurring maintenance services. Its acquisition-driven growth strategy further strengthens its geographic footprint and product depth, reinforcing its competitive moat in a fragmented industry.

Revenue Profitability And Efficiency

In FY 2024, SiteOne reported revenue of $4.54 billion, with net income of $123.6 million, reflecting a net margin of approximately 2.7%. Operating cash flow stood at $283.4 million, demonstrating solid cash conversion despite capital expenditures of $44.8 million. The company’s ability to maintain profitability amid inflationary pressures highlights its pricing power and operational discipline, though margins remain sensitive to input cost fluctuations.

Earnings Power And Capital Efficiency

SiteOne’s diluted EPS of $2.71 underscores its earnings capacity, supported by a scalable distribution model. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. However, its acquisitive growth strategy requires careful balance to ensure returns on invested capital remain attractive over the long term.

Balance Sheet And Financial Health

SiteOne’s balance sheet shows $107.1 million in cash and equivalents against total debt of $951.3 million, indicating moderate leverage. The company’s liquidity position is adequate, with operating cash flow covering interest obligations comfortably. Its debt profile reflects strategic investments in growth, but sustained free cash flow generation will be critical to maintaining financial flexibility.

Growth Trends And Dividend Policy

SiteOne has pursued growth through organic expansion and acquisitions, capitalizing on industry consolidation. The company does not pay dividends, opting instead to reinvest cash flows into growth initiatives. Its focus on market share gains and product diversification aligns with long-term industry trends, though cyclical demand remains a factor to monitor.

Valuation And Market Expectations

SiteOne’s valuation reflects its leadership position in a niche but growing market. Investors likely price in continued execution on acquisitions and margin improvement, though macroeconomic headwinds could temper near-term expectations. The stock’s performance will hinge on the company’s ability to sustain top-line growth while managing cost pressures.

Strategic Advantages And Outlook

SiteOne’s scale, distribution network, and technical expertise provide durable competitive advantages. The company is well-positioned to benefit from urbanization and outdoor living trends, though labor shortages and input cost volatility pose risks. Its outlook remains positive, assuming disciplined capital allocation and successful integration of acquisitions.

Sources

Company 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