investorscraft@gmail.com

Intrinsic ValueUltralife Corporation (ULBI)

Previous Close$6.85
Intrinsic Value
Upside potential
Previous Close
$6.85

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

Ultralife Corporation operates in the diversified electronics and battery technology sectors, specializing in advanced power solutions, communications systems, and energy storage products. The company serves defense, medical, and industrial markets, leveraging its expertise in lithium batteries and integrated systems. Its core revenue model relies on long-term government and commercial contracts, ensuring stable cash flows. Ultralife holds a niche position as a trusted supplier for mission-critical applications, differentiating itself through reliability and innovation in harsh-environment power solutions. The company competes in fragmented markets but maintains an edge through proprietary technology and certifications required for defense and medical applications. Its diversified customer base mitigates sector-specific risks while reinforcing its reputation for high-performance, durable power solutions.

Revenue Profitability And Efficiency

Ultralife reported $164.5 million in revenue for FY 2024, with net income of $6.3 million, reflecting a 3.8% net margin. Operating cash flow stood at $16.6 million, demonstrating effective working capital management. Capital expenditures of $1.9 million suggest disciplined reinvestment, with a free cash flow yield of approximately 9% based on operating cash flow minus capex.

Earnings Power And Capital Efficiency

The company generated diluted EPS of $0.38, with an implied ROE of around 5.7% based on net income and estimated equity. Operating cash flow conversion at 263% of net income indicates strong earnings quality. Asset turnover appears moderate given the capital-intensive nature of its manufacturing operations, though specific asset figures are unavailable for deeper analysis.

Balance Sheet And Financial Health

Ultralife maintains $6.9 million in cash against $54.3 million of total debt, suggesting a leveraged but manageable position given its stable cash flows. The absence of dividends allows for debt service and reinvestment. Further analysis of debt maturity profiles and covenants would be needed to fully assess liquidity risks.

Growth Trends And Dividend Policy

Historical growth trends are unavailable in the provided data, but the company's zero dividend policy aligns with its focus on funding organic growth and debt management. The capital expenditure level suggests maintenance rather than aggressive expansion, though this may vary with contract wins in its core defense and medical markets.

Valuation And Market Expectations

At a $0.38 EPS and assuming a market-average P/E, the implied valuation would suggest modest expectations. However, without share price data, precise valuation metrics cannot be calculated. The market likely prices ULBI as a small-cap industrial/defense supplier with moderate growth prospects but stable government-derived revenues.

Strategic Advantages And Outlook

Ultralife's key advantages include its defense certifications and specialized battery IP, creating barriers to entry in its niche markets. The outlook depends on sustained government spending and medical equipment demand. Potential risks include supply chain disruptions in electronics components and interest rate impacts on its debt load. Its contract-based model provides visibility but limits short-term upside.

Sources

Company-reported financials (CIK 0000875657), inferred from provided data points

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