investorscraft@gmail.com

Intrinsic ValueTaylor Devices, Inc. (TAYD)

Previous Close$47.30
Intrinsic Value
Upside potential
Previous Close
$47.30

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

Taylor Devices, Inc. operates as a niche engineering firm specializing in shock absorption, vibration control, and energy management solutions. The company serves diverse industries, including aerospace, defense, infrastructure, and industrial manufacturing, leveraging its proprietary fluid-based damping technology. Its products, such as seismic dampers and hydraulic shock absorbers, are critical for enhancing structural resilience in high-stress environments. Taylor Devices holds a strong reputation for precision engineering, often securing contracts with government agencies and large-scale infrastructure projects. The firm’s competitive edge stems from its patented designs and long-standing relationships with defense and construction sectors, positioning it as a trusted provider in a specialized but growing market. While relatively small in scale, its technological expertise allows it to compete effectively against larger industrial players.

Revenue Profitability And Efficiency

Taylor Devices reported revenue of $44.6 million for FY 2024, with net income of $9.0 million, reflecting a robust net margin of approximately 20.2%. Diluted EPS stood at $2.58, demonstrating efficient earnings conversion. Operating cash flow was strong at $13.2 million, supported by disciplined working capital management. Capital expenditures were modest at $1.1 million, indicating a capital-light model focused on high-margin engineering solutions.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its high profitability metrics, with minimal debt and zero interest expenses. Return on equity is likely elevated given the debt-free balance sheet and consistent net income. Operating cash flow significantly exceeds capital expenditures, highlighting efficient reinvestment and potential for organic growth or shareholder returns.

Balance Sheet And Financial Health

Taylor Devices maintains a conservative balance sheet, with $2.8 million in cash and no outstanding debt. This debt-free status provides financial flexibility and reduces risk. The absence of leverage, coupled with positive operating cash flow, underscores a low-risk financial profile capable of weathering economic downturns or investing in R&D.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the firm’s profitability suggests stable demand for its specialized products. The company does not currently pay dividends, opting instead to retain earnings for reinvestment or potential future capital returns. Its capital expenditure strategy indicates a focus on maintaining technological leadership rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization likely derived from its $2.58 EPS, the stock’s valuation hinges on investor appetite for niche industrial engineering firms. The absence of debt and strong margins may justify a premium, but limited dividend policy could temper broader investor interest. Market expectations likely center on sustained government and infrastructure contracts.

Strategic Advantages And Outlook

Taylor Devices’ strategic advantages lie in its patented damping technology and entrenched relationships with defense and infrastructure clients. The outlook remains positive given increasing global emphasis on structural resilience, though growth may be constrained by the specialized nature of its market. Continued innovation and government contract wins will be critical to maintaining its competitive position.

Sources

Company filings (CIK: 0000096536), FY 2024 financial data

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