investorscraft@gmail.com

Intrinsic ValueTriMas Corporation (TRS)

Previous Close$39.00
Intrinsic Value
Upside potential
Previous Close
$39.00

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

TriMas Corporation operates as a diversified industrial company, primarily serving niche markets within the packaging, aerospace, and specialty products sectors. The company generates revenue through the design, manufacture, and distribution of highly engineered products, including closures, fasteners, and precision components. Its packaging segment, a key revenue driver, caters to industries such as food, beverage, and personal care, leveraging proprietary technologies to maintain competitive differentiation. In aerospace, TriMas supplies critical components to OEMs and aftermarket providers, benefiting from long-term contracts and stringent quality requirements. The company’s market position is bolstered by its focus on innovation, customer-specific solutions, and operational efficiency, allowing it to compete effectively against larger industrial conglomerates. TriMas maintains a balanced portfolio across cyclical and defensive end markets, mitigating exposure to economic volatility while capitalizing on growth opportunities in aerospace and sustainable packaging.

Revenue Profitability And Efficiency

TriMas reported revenue of $925 million for FY 2024, with net income of $24.3 million, reflecting a net margin of approximately 2.6%. Diluted EPS stood at $0.59, while operating cash flow reached $63.8 million, demonstrating modest but stable profitability. Capital expenditures of $51 million indicate ongoing investments in capacity and technology, aligning with the company’s growth strategy. The balance between operating cash flow and capex suggests disciplined capital allocation.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by its relatively thin margins, though its diversified end markets provide resilience. Operating cash flow coverage of capex (1.25x) underscores adequate reinvestment for growth. With $23.1 million in cash and equivalents, liquidity remains manageable, though debt levels of $442.8 million warrant monitoring. ROIC metrics would provide further clarity on capital efficiency, but available data suggests moderate but sustainable returns.

Balance Sheet And Financial Health

TriMas’s balance sheet shows $23.1 million in cash against total debt of $442.8 million, implying a leveraged but not precarious position. The debt-to-equity ratio is unavailable, but the company’s ability to generate positive operating cash flow ($63.8 million) supports debt serviceability. Shareholders’ equity and working capital metrics would offer deeper insights, but current data suggests a stable, if not conservative, financial structure.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the dividend payout of $0.16 per share indicates a shareholder-friendly policy, albeit with a low yield. The company’s focus on aerospace and packaging innovation may drive future growth, though macroeconomic headwinds could temper near-term expansion. Dividend sustainability appears reasonable given current cash flow generation.

Valuation And Market Expectations

At a diluted EPS of $0.59, TriMas trades at a P/E multiple that would require broader market context. Investors likely price in expectations of margin improvement and aerospace sector tailwinds. The modest dividend yield suggests the market views TRS as a growth-oriented industrial play rather than an income stock. Comparative valuation against peers would enhance this analysis.

Strategic Advantages And Outlook

TriMas’s strategic advantages lie in its engineered product portfolio and niche market focus, which insulate it from pure commoditization. The outlook hinges on execution in aerospace and packaging, where innovation and customer partnerships are critical. Macroeconomic stability and supply chain normalization will be key watchpoints. The company’s ability to sustain cash flow while deleveraging could enhance long-term shareholder value.

Sources

Company filings (10-K), investor presentations

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