investorscraft@gmail.com

Intrinsic Value of SpartanNash Company (SPTN)

Previous Close$26.56
Intrinsic Value
Upside potential
Previous Close
$26.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SpartanNash Company operates as a distributor and retailer in the food industry, serving military commissaries, independent grocery stores, and corporate-owned retail locations. The company generates revenue through wholesale distribution, retail operations, and supply chain services, leveraging its extensive logistics network to ensure efficient product delivery. SpartanNash holds a strong position in the Midwest and other select regions, competing with larger national players by focusing on localized service and cost efficiency. Its diversified customer base, including government contracts, provides stability against market volatility. The company’s retail segment operates under banners like Family Fare and Martin’s Super Markets, emphasizing fresh and private-label offerings to differentiate from competitors. SpartanNash’s integrated model allows it to capture value across the supply chain, though it faces margin pressures from inflationary costs and competitive pricing in the grocery sector.

Revenue Profitability And Efficiency

For FY 2023, SpartanNash reported revenue of $7.48 billion, reflecting its scale in food distribution and retail. Net income stood at $41.9 million, with diluted EPS of $1.20, indicating modest profitability amid industry headwinds. Operating cash flow was $95.7 million, though capital expenditures were not disclosed, limiting visibility into reinvestment efficiency. The company’s ability to maintain cash flow despite margin pressures suggests operational resilience.

Earnings Power And Capital Efficiency

SpartanNash’s earnings power is tempered by thin net margins of approximately 0.6%, typical for the low-margin grocery sector. The absence of reported capital expenditures makes it difficult to assess capital efficiency, but the company’s operating cash flow coverage of dividends and debt obligations highlights its ability to sustain operations. Further analysis of asset turnover and working capital management would provide deeper insights.

Balance Sheet And Financial Health

The company’s balance sheet shows $18.0 million in cash and equivalents against $865.6 million in total debt, indicating a leveraged position. However, operating cash flow generation supports debt servicing. SpartanNash’s financial health hinges on maintaining stable cash flows, as its debt load could constrain flexibility in a downturn. The lack of detailed liquidity metrics warrants caution in assessing near-term risks.

Growth Trends And Dividend Policy

SpartanNash’s growth is likely tied to incremental market share gains and operational efficiencies, given the mature nature of its industry. The company paid a dividend of $0.8725 per share, signaling a commitment to shareholder returns, though payout sustainability depends on steady cash flow. Long-term growth may require strategic acquisitions or expansion into higher-margin segments to offset sector-wide pressures.

Valuation And Market Expectations

With a diluted EPS of $1.20, SpartanNash’s valuation multiples reflect its low-margin profile and competitive industry dynamics. Market expectations appear conservative, pricing in limited earnings growth. Investors likely focus on the company’s dividend yield and cash flow stability rather than significant capital appreciation potential, given the sector’s challenges.

Strategic Advantages And Outlook

SpartanNash’s integrated distribution-retail model and government contracts provide defensive advantages, but inflationary and competitive pressures remain key risks. The outlook depends on its ability to optimize costs and leverage its supply chain network. Strategic initiatives, such as private-label expansion or technology investments, could enhance margins, though execution risks persist in a tight-margin environment.

Sources

10-K filing for FY 2023

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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