investorscraft@gmail.com

Intrinsic ValueSmith & Wesson Brands, Inc. (SWBI)

Previous Close$9.35
Intrinsic Value
Upside potential
Previous Close
$9.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Smith & Wesson Brands, Inc. is a leading manufacturer of firearms and related accessories, operating in the highly regulated and competitive firearms industry. The company generates revenue primarily through the sale of handguns, rifles, and shooting sports equipment, catering to both civilian and law enforcement markets. Its brand is synonymous with reliability and heritage, positioning it as a key player in the U.S. firearms market, where it competes with other established manufacturers like Sturm, Ruger & Co. and Vista Outdoor. Smith & Wesson’s market position is bolstered by its strong distribution network, direct-to-consumer sales channels, and a loyal customer base. The company also benefits from recurring revenue streams through aftermarket sales of parts, accessories, and maintenance services. Despite regulatory challenges and cyclical demand, Smith & Wesson maintains a resilient business model by focusing on innovation, quality, and brand equity.

Revenue Profitability And Efficiency

In FY 2024, Smith & Wesson reported revenue of $535.8 million, with net income of $39.6 million, reflecting a net margin of approximately 7.4%. The company generated $106.7 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures were $90.8 million, likely tied to production capacity or operational upgrades. The diluted EPS of $0.86 indicates moderate profitability, though margins may be pressured by regulatory costs and competitive pricing.

Earnings Power And Capital Efficiency

Smith & Wesson’s earnings power is supported by its strong brand and operational leverage, though cyclical demand can create volatility. The company’s capital efficiency is evident in its ability to generate positive operating cash flow despite significant capex. With $60.8 million in cash and equivalents, it maintains liquidity, but $78.4 million in total debt suggests a balanced but leveraged capital structure.

Balance Sheet And Financial Health

The company’s balance sheet shows $60.8 million in cash and equivalents against $78.4 million in total debt, indicating a manageable leverage position. Shareholders’ equity is supported by retained earnings, though the debt-to-equity ratio warrants monitoring. The liquidity position appears adequate, with operating cash flow covering interest and operational needs.

Growth Trends And Dividend Policy

Smith & Wesson’s growth is tied to firearm demand, which is influenced by regulatory and macroeconomic factors. The company paid a dividend of $0.52 per share, reflecting a commitment to shareholder returns. Future growth may depend on product innovation and market expansion, though cyclicality remains a challenge.

Valuation And Market Expectations

The company’s valuation metrics, such as P/E and EV/EBITDA, likely reflect its cyclical nature and regulatory risks. Market expectations may be tempered by uncertainty around firearm legislation, though brand strength and cash flow generation provide a floor.

Strategic Advantages And Outlook

Smith & Wesson’s strategic advantages include its iconic brand, diversified product portfolio, and operational resilience. The outlook hinges on navigating regulatory pressures and sustaining demand in a competitive market. Long-term success will depend on innovation, cost management, and adaptability to shifting consumer preferences.

Sources

10-K filing for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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