investorscraft@gmail.com

Intrinsic ValueUnited-Guardian, Inc. (UG)

Previous Close$7.21
Intrinsic Value
Upside potential
Previous Close
$7.21

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

United-Guardian, Inc. operates as a niche specialty chemicals and personal care products manufacturer, serving industries such as cosmetics, pharmaceuticals, and industrial applications. The company generates revenue primarily through the development, production, and sale of proprietary formulations, including lubricants, moisturizers, and antimicrobial agents. Its market position is characterized by a focus on high-margin, low-volume specialty products, leveraging proprietary technology and long-standing customer relationships to maintain a competitive edge in fragmented markets. United-Guardian’s business model emphasizes innovation and customization, catering to specific client needs in the personal care and industrial sectors. The company operates with a lean structure, outsourcing manufacturing to third parties while retaining control over R&D and intellectual property. This asset-light approach allows for scalability and flexibility in responding to market demands. Despite its small size, United-Guardian has carved out a defensible niche, supported by patents and a reputation for quality in specialized applications.

Revenue Profitability And Efficiency

In FY 2024, United-Guardian reported revenue of $12.2 million and net income of $3.3 million, reflecting a robust net margin of approximately 27%. The company’s operating cash flow of $3.5 million underscores efficient operations, with no capital expenditures indicating a maintenance-free operational model. Diluted EPS stood at $0.71, demonstrating consistent profitability on a per-share basis.

Earnings Power And Capital Efficiency

United-Guardian exhibits strong earnings power, with net income representing a significant portion of revenue. The absence of debt and a cash balance of $1.9 million highlight capital efficiency, as the company funds operations and dividends entirely through internally generated cash flows. This positions the firm favorably for reinvestment or shareholder returns without reliance on external financing.

Balance Sheet And Financial Health

The company maintains a pristine balance sheet, with no debt and $1.9 million in cash and equivalents. This conservative financial structure ensures liquidity and flexibility, reducing risk in volatile market conditions. Shareholders’ equity is bolstered by retained earnings, reflecting a history of profitability and prudent financial management.

Growth Trends And Dividend Policy

United-Guardian’s growth has been steady but modest, with revenue and earnings reflecting stability rather than rapid expansion. The company’s dividend policy is notable, with a $0.70 per-share payout in FY 2024, representing a high yield relative to earnings, signaling a commitment to returning capital to shareholders despite limited reinvestment opportunities.

Valuation And Market Expectations

The company’s valuation metrics are likely influenced by its niche market position and consistent profitability. Investors may value United-Guardian for its dividend yield and low-risk profile, though limited growth prospects could temper premium pricing. Market expectations appear aligned with steady performance rather than transformative growth.

Strategic Advantages And Outlook

United-Guardian’s strategic advantages include proprietary formulations, a debt-free balance sheet, and a focus on high-margin specialty products. The outlook remains stable, with the company well-positioned to maintain profitability and dividends. However, reliance on outsourced manufacturing and a concentrated product portfolio introduce potential risks to long-term scalability and diversification.

Sources

10-K filing, company financial statements

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