investorscraft@gmail.com

Intrinsic Value of The Scotts Miracle-Gro Company (SMG)

Previous Close$69.31
Intrinsic Value
Upside potential
Previous Close
$69.31

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

The Scotts Miracle-Gro Company operates as a leading provider of lawn and garden care products, serving both consumer and professional markets. Its core revenue model is driven by branded consumer products, including fertilizers, soils, and pest control solutions, sold through retail partners like Home Depot and Lowe’s. The company also serves the hydroponic gardening sector via its Hawthorne Gardening subsidiary, catering to the cannabis cultivation market. Scotts holds a dominant position in the North American lawn and garden industry, leveraging strong brand recognition (e.g., Miracle-Gro, Ortho) and extensive distribution networks. Its market leadership is reinforced by innovation in sustainable gardening solutions and strategic acquisitions. However, the Hawthorne segment faces cyclical pressures from regulatory shifts in the cannabis industry. The company’s dual focus on traditional gardening and hydroponics diversifies its exposure but introduces complexity in demand forecasting.

Revenue Profitability And Efficiency

In FY 2024, Scotts reported revenue of $3.55 billion but recorded a net loss of $34.9 million, reflecting margin pressures from input costs and Hawthorne segment challenges. Operating cash flow was robust at $667.5 million, supporting liquidity, while capital expenditures totaled $84 million, indicating disciplined reinvestment. The diluted EPS of -$0.61 underscores near-term profitability headwinds, though cash generation remains a strength.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by volatile demand in hydroponics and input cost inflation. However, its strong cash flow conversion (operating cash flow at 18.8% of revenue) highlights efficient working capital management. High debt levels ($2.52 billion) weigh on capital efficiency, with interest expense likely pressuring future net income absent deleveraging.

Balance Sheet And Financial Health

Scotts’ balance sheet shows $71.6 million in cash against $2.52 billion in total debt, signaling elevated leverage. The debt load may constrain financial flexibility, though operating cash flow provides coverage. Shareholders’ equity is likely under pressure given the net loss, warranting monitoring of covenant compliance and refinancing risks.

Growth Trends And Dividend Policy

Growth is bifurcated, with core lawn/garden products stable but hydroponics facing cyclical downturns. The dividend ($2.64 per share) appears sustainable due to cash flow, but payout ratios may rise if earnings remain weak. Long-term trends like urban gardening and sustainability could drive demand, though near-term execution is critical.

Valuation And Market Expectations

The market likely prices SMG as a turnaround story, balancing strong cash flow against hydroponics uncertainty. A negative EPS suggests earnings-based multiples are less informative, with EV/EBITDA or cash flow metrics more relevant. Investor focus remains on debt reduction and Hawthorne’s recovery.

Strategic Advantages And Outlook

Scotts’ advantages include brand equity, retail partnerships, and innovation in eco-friendly products. The outlook hinges on stabilizing hydroponics demand and cost management. Success here could restore profitability, but macroeconomic and regulatory risks persist.

Sources

Company 10-K (CIK: 0000825542), FY 2024 financial data provided

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