investorscraft@gmail.com

Intrinsic ValueStoneridge, Inc. (SRI)

Previous Close$6.58
Intrinsic Value
Upside potential
Previous Close
$6.58

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

Stoneridge, Inc. operates in the automotive and commercial vehicle electronics sector, specializing in highly engineered electrical and electronic components, modules, and systems. The company serves OEMs and aftermarket customers with products such as sensors, connectivity solutions, and vehicle control modules, which enhance vehicle performance, safety, and efficiency. Stoneridge’s revenue model is driven by long-term contracts with automotive manufacturers, positioning it as a critical supplier in a cyclical but innovation-driven industry. The company competes in a fragmented market, leveraging its engineering expertise and customer relationships to maintain its niche. Its focus on advanced driver-assistance systems (ADAS) and electrification aligns with broader automotive trends, though it faces pricing pressures and supply chain dependencies. Stoneridge’s market position is bolstered by its ability to deliver customized solutions, though its smaller scale relative to global peers limits bargaining power.

Revenue Profitability And Efficiency

Stoneridge reported revenue of $908.3 million for FY 2024, reflecting its mid-tier position in the automotive supply chain. However, net income was negative at -$16.5 million, with diluted EPS of -$0.60, indicating profitability challenges amid cost inflation or operational inefficiencies. Operating cash flow of $47.7 million suggests some ability to fund operations, though capital expenditures were not disclosed, limiting efficiency analysis.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power in the period, likely due to margin compression or one-time costs. Operating cash flow, while positive, may not fully offset debt servicing needs, given total debt of $208.1 million. The absence of capex data prevents a full assessment of capital allocation efficiency.

Balance Sheet And Financial Health

Stoneridge’s balance sheet shows $71.8 million in cash against $208.1 million in total debt, indicating moderate leverage. The lack of dividend payouts preserves liquidity, but the negative net income raises concerns about sustained financial health, particularly in a downturn. Working capital management appears adequate, given the positive operating cash flow.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the automotive sector’s shift toward electrification and ADAS could offer growth opportunities. Stoneridge does not pay dividends, reinvesting cash flow into operations or debt reduction. Its ability to capitalize on industry trends will depend on R&D effectiveness and customer demand for next-gen vehicle technologies.

Valuation And Market Expectations

The market likely prices Stoneridge as a cyclical, niche player with mixed execution. Negative earnings and moderate leverage may weigh on valuation multiples, though its specialization in high-growth automotive segments could support long-term upside if margins improve.

Strategic Advantages And Outlook

Stoneridge’s engineering capabilities and focus on emerging automotive technologies provide a competitive edge, but its smaller scale and profitability challenges pose risks. The outlook hinges on margin recovery, successful product launches, and supply chain stability. Investors should monitor contract wins and electrification adoption to gauge future performance.

Sources

Company filings (CIK: 0001043337), FY 2024 financial 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