investorscraft@gmail.com

Intrinsic ValueSmith-Midland Corporation (SMID)

Previous Close$35.14
Intrinsic Value
Upside potential
Previous Close
$35.14

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

Smith-Midland Corporation operates in the construction materials industry, specializing in the design, manufacture, and installation of precast concrete products. The company serves a diverse clientele, including transportation, infrastructure, and commercial construction sectors, with products such as soundwalls, barriers, and architectural panels. Its revenue model is driven by project-based contracts and recurring sales of proprietary products like the SlenderWall system. Smith-Midland differentiates itself through innovation, customization, and a reputation for durable, high-quality solutions. The company competes in a fragmented market, leveraging regional manufacturing facilities and logistical efficiency to serve customers across the U.S. While not a market leader in scale, it holds a niche position with specialized expertise in precast concrete applications, often securing contracts for high-profile infrastructure projects. Its focus on R&D and patented technologies provides a competitive edge in an industry where performance and reliability are critical.

Revenue Profitability And Efficiency

In FY 2023, Smith-Midland reported revenue of $59.6 million, with net income of $795,000, reflecting a modest net margin of approximately 1.3%. Operating cash flow was $7.7 million, indicating reasonable cash conversion from operations. Capital expenditures of $5.0 million suggest ongoing investments in production capacity, though profitability metrics remain subdued relative to industry peers. The company’s efficiency is supported by its project execution and asset-light manufacturing approach.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0.15 underscores limited earnings power, though operating cash flow coverage of capital expenditures (1.5x) demonstrates adequate reinvestment capacity. Smith-Midland’s capital efficiency is tempered by cyclical demand in construction, but its focus on high-margin proprietary products helps stabilize returns. Debt levels are manageable, with interest coverage supported by operating cash flows.

Balance Sheet And Financial Health

Smith-Midland maintains a conservative balance sheet, with $9.2 million in cash and equivalents against $5.8 million of total debt, yielding a net cash position. The low leverage ratio reflects financial flexibility, though working capital demands in project-based contracting may pressure liquidity during growth phases. The absence of dividends aligns with reinvestment priorities.

Growth Trends And Dividend Policy

Revenue growth is tied to infrastructure spending cycles and project wins, with no dividend payouts as of FY 2023. The company’s growth strategy emphasizes product innovation and geographic expansion, though scalability remains constrained by its niche focus. Historical performance suggests cyclicality, with earnings sensitive to construction activity and raw material costs.

Valuation And Market Expectations

Trading at a low earnings multiple, the market appears to discount Smith-Midland’s cyclical exposure and small-cap illiquidity. Valuation reflects modest growth expectations, though upside could emerge from increased infrastructure investment or operational improvements. The stock’s performance is likely correlated with broader construction sector trends.

Strategic Advantages And Outlook

Smith-Midland’s strengths lie in its patented technologies and regional market expertise, but its outlook is cautious due to macroeconomic uncertainties. Opportunities include federal infrastructure funding, while risks encompass input cost volatility and competitive pressures. The company’s ability to scale profitably will determine its long-term trajectory.

Sources

10-K filing for FY 2023, CIK 0000924719

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