investorscraft@gmail.com

Intrinsic ValueTwin Disc, Incorporated (TWIN)

Previous Close$17.19
Intrinsic Value
Upside potential
Previous Close
$17.19

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

Twin Disc, Incorporated operates in the industrial machinery sector, specializing in the design, manufacture, and distribution of power transmission equipment. The company serves diverse end markets, including marine, energy, and off-highway vehicles, with a focus on high-torque applications. Its core revenue model hinges on the sale of proprietary gear systems, hydraulic controls, and aftermarket services, leveraging long-term customer relationships and technical expertise. Twin Disc holds a niche position as a trusted provider of durable, precision-engineered solutions, particularly in marine propulsion and energy infrastructure. The company competes globally, differentiating itself through reliability, customization, and responsive service. While it faces competition from larger industrial conglomerates, Twin Disc maintains a strong reputation in specialized applications where performance and durability are critical. Its market position is bolstered by cyclical demand from marine and energy sectors, though it remains exposed to macroeconomic fluctuations.

Revenue Profitability And Efficiency

Twin Disc reported revenue of $295.1 million for FY 2024, with net income of $11.0 million, reflecting a modest but stable profitability margin. Diluted EPS stood at $0.79, indicating efficient earnings distribution across its 13.7 million outstanding shares. Operating cash flow of $33.7 million suggests healthy liquidity generation, though capital expenditures of $8.7 million highlight ongoing investments in maintaining operational capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its ability to generate consistent operating cash flow, which covers capital expenditures and debt obligations. With a disciplined approach to capital allocation, Twin Disc balances reinvestment needs with shareholder returns, as evidenced by its $0.16 per share dividend. Its capital efficiency is further underscored by manageable leverage and a focus on high-margin aftermarket services.

Balance Sheet And Financial Health

Twin Disc maintains a conservative balance sheet, with $20.1 million in cash and equivalents against $48.2 million in total debt. This liquidity position provides flexibility to navigate cyclical demand swings. The company’s financial health appears stable, with sufficient coverage ratios and no immediate refinancing risks, though its debt-to-equity ratio warrants monitoring given industry volatility.

Growth Trends And Dividend Policy

Growth trends reflect steady demand in core markets, though Twin Disc’s performance remains tied to marine and energy sector cycles. The company’s dividend policy, yielding approximately 2%, signals confidence in sustained cash flow generation. While reinvestment takes priority, the dividend provides a modest return to shareholders, aligning with its balanced capital strategy.

Valuation And Market Expectations

Twin Disc trades at a valuation reflective of its niche positioning and cyclical exposure. Market expectations appear tempered, factoring in moderate growth prospects and macroeconomic headwinds. The stock’s performance will likely hinge on sector-specific demand recovery and the company’s ability to maintain margins amid input cost pressures.

Strategic Advantages And Outlook

Twin Disc’s strategic advantages lie in its technical expertise, durable customer relationships, and focus on high-performance applications. The outlook remains cautiously optimistic, with potential upside from energy infrastructure investments and marine industry recovery. However, global supply chain dynamics and competitive pressures pose ongoing challenges, requiring disciplined execution to sustain long-term value creation.

Sources

Company filings (10-K), investor presentations

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