investorscraft@gmail.com

Intrinsic ValueUFP Technologies, Inc. (UFPT)

Previous Close$251.14
Intrinsic Value
Upside potential
Previous Close
$251.14

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

UFP Technologies, Inc. operates as a designer and manufacturer of innovative packaging, components, and medical devices, primarily serving the medical, automotive, aerospace, and industrial markets. The company specializes in custom-engineered solutions, leveraging materials like foams, plastics, and adhesives to create protective and functional products. Its medical segment, a key revenue driver, focuses on single-use and sterile packaging for surgical kits, trays, and wearable devices, benefiting from long-term healthcare trends. UFP Technologies differentiates itself through engineering expertise, rapid prototyping, and regulatory compliance, positioning it as a trusted partner for OEMs requiring precision and reliability. The company’s diversified client base and niche focus on high-value applications provide resilience against cyclical downturns in specific end markets.

Revenue Profitability And Efficiency

For FY 2024, UFP Technologies reported revenue of $504.4 million, with net income of $59.0 million, reflecting a net margin of approximately 11.7%. Diluted EPS stood at $7.58, demonstrating strong profitability. Operating cash flow was robust at $66.6 million, supported by efficient working capital management. Capital expenditures of $9.7 million indicate disciplined reinvestment, aligning with growth in high-margin segments like medical packaging.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into operating cash flow at a 13.2% margin. With modest capital expenditures relative to cash flow, UFP Technologies maintains high capital efficiency, reinvesting selectively to expand capacity and capabilities. Its focus on engineered solutions yields pricing power, mitigating input cost pressures and sustaining margins.

Balance Sheet And Financial Health

UFP Technologies holds $13.5 million in cash and equivalents against total debt of $206.0 million, reflecting a leveraged but manageable position. The absence of dividends suggests prioritization of debt service and growth initiatives. The balance sheet supports ongoing operations, though investors should monitor leverage ratios in light of potential interest rate volatility.

Growth Trends And Dividend Policy

Revenue growth is likely driven by demand for medical and protective packaging, though specific YoY trends are unavailable. The company does not pay dividends, opting to reinvest cash flow into R&D and market expansion. Its growth strategy emphasizes organic innovation and strategic acquisitions in niche engineering applications.

Valuation And Market Expectations

At a diluted EPS of $7.58, UFP Technologies trades at a premium to many industrial peers, reflecting its specialized positioning and healthcare exposure. Market expectations likely hinge on sustained medical sector demand and margin stability, though valuation multiples should be weighed against cyclical risks in other end markets.

Strategic Advantages And Outlook

UFP Technologies’ competitive edge lies in its engineering-driven customization and regulatory expertise, particularly in medical packaging. Long-term prospects are tied to healthcare innovation and lightweight material trends in aerospace. However, supply chain disruptions or debt-related constraints could pose challenges. The outlook remains cautiously optimistic, assuming steady demand in core markets.

Sources

Company filings (10-K), CIK 0000914156

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