investorscraft@gmail.com

Intrinsic ValueTurning Point Brands, Inc. (TPB)

Previous Close$121.15
Intrinsic Value
Upside potential
Previous Close
$121.15

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

Turning Point Brands, Inc. operates in the tobacco and nicotine industry, specializing in alternative products such as smokeless tobacco, vaping, and hemp-derived goods. The company generates revenue through a diversified portfolio of brands, including Zig-Zag, Stoker's, and Nu-X, targeting both traditional and next-generation consumers. Its market position is bolstered by strategic distribution networks and regulatory expertise, allowing it to navigate evolving industry dynamics while capitalizing on shifting consumer preferences toward reduced-risk products. Turning Point Brands leverages its established brand equity and innovation pipeline to maintain competitiveness in a sector undergoing significant transformation. The company's focus on high-margin segments and adaptability to regulatory changes provides a resilient foundation for long-term growth. Its presence in both mature and emerging categories positions it as a versatile player in the evolving nicotine landscape.

Revenue Profitability And Efficiency

Turning Point Brands reported revenue of $360.7 million for FY 2024, with net income of $39.8 million, reflecting a net margin of approximately 11%. Diluted EPS stood at $2.14, demonstrating solid profitability. Operating cash flow of $67.1 million highlights efficient cash generation, while capital expenditures of $4.6 million indicate disciplined reinvestment. The company's ability to convert revenue into earnings underscores its operational effectiveness.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its diversified product mix and strong gross margins. With $67.1 million in operating cash flow and modest capital expenditures, Turning Point Brands exhibits capital efficiency, allocating resources toward growth initiatives while maintaining profitability. Its ability to generate consistent cash flow enhances financial flexibility for debt management and strategic investments.

Balance Sheet And Financial Health

Turning Point Brands maintains a balanced financial position, with $46.2 million in cash and equivalents against total debt of $261.3 million. The debt level is manageable given the company's cash flow generation. Shareholders' equity remains stable, supported by retained earnings. The balance sheet reflects prudent leverage and liquidity, positioning the company to meet obligations and pursue growth opportunities.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, driven by its focus on alternative nicotine products and brand expansion. A dividend of $0.285 per share signals a commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Growth trends are supported by innovation and market penetration, though regulatory risks remain a consideration for future performance.

Valuation And Market Expectations

With a market capitalization derived from its current share price and 17.7 million shares outstanding, Turning Point Brands trades at a P/E ratio reflective of its earnings stability. Investors likely value its niche market positioning and cash flow resilience, though sector-wide regulatory uncertainties may temper valuation multiples. The market expects continued execution on growth initiatives and margin preservation.

Strategic Advantages And Outlook

Turning Point Brands benefits from its established brands, regulatory expertise, and diversified product portfolio. The outlook is cautiously optimistic, with growth potential in reduced-risk categories offset by industry headwinds. Strategic advantages include a strong distribution network and adaptability to consumer trends, positioning the company to navigate challenges and capitalize on emerging opportunities in the nicotine space.

Sources

10-K, company filings

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