investorscraft@gmail.com

Intrinsic ValueVirco Mfg. Corporation (VIRC)

Previous Close$7.97
Intrinsic Value
Upside potential
Previous Close
$7.97

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

Virco Mfg. Corporation operates in the commercial and educational furniture manufacturing industry, specializing in durable, high-quality seating, tables, and storage solutions primarily for schools, universities, and office environments. The company generates revenue through direct sales and distribution partnerships, leveraging its vertically integrated manufacturing capabilities to maintain cost efficiency and product consistency. Virco’s market position is bolstered by its long-standing reputation for reliability and compliance with stringent safety and ergonomic standards, catering to institutional buyers with bulk procurement needs. The company competes in a fragmented sector where demand is driven by educational funding cycles and workplace modernization trends. Its focus on customizable, American-made products differentiates it from lower-cost import alternatives, though it faces pricing pressure from global competitors. Virco’s ability to adapt to evolving design preferences and sustainability requirements positions it as a niche player with steady demand from public and private institutions.

Revenue Profitability And Efficiency

Virco reported revenue of $266.2 million for FY2025, with net income of $21.6 million, reflecting a net margin of approximately 8.1%. Diluted EPS stood at $1.32, demonstrating improved profitability. Operating cash flow was $33.1 million, indicating efficient working capital management. The absence of capital expenditures suggests a focus on maintaining existing capacity rather than expansion.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its asset-light model and disciplined cost control, as evidenced by its positive operating cash flow. With no reported capital expenditures, Virco appears to prioritize free cash flow generation over reinvestment, though this may limit long-term growth unless paired with strategic upgrades or acquisitions.

Balance Sheet And Financial Health

Virco’s balance sheet shows total debt of $41.8 million, with no reported cash reserves, indicating reliance on operational liquidity. The debt level appears manageable given its profitability, but the lack of cash equivalents could constrain flexibility in downturns. Shareholders’ equity is supported by retained earnings, reflecting a conservative financial structure.

Growth Trends And Dividend Policy

Revenue growth trends are tied to educational and institutional spending cycles. The company paid a dividend of $0.095 per share, signaling a commitment to returning capital despite moderate growth prospects. Dividend sustainability depends on maintaining current profitability levels and managing debt obligations.

Valuation And Market Expectations

At a diluted EPS of $1.32, Virco trades at a modest multiple, reflecting its niche market position and cyclical demand. Investors likely price in steady but unspectacular growth, with valuation anchored by cash flow stability rather than expansion potential.

Strategic Advantages And Outlook

Virco’s strengths include its domestic manufacturing base and institutional customer loyalty. Challenges include exposure to public funding volatility and competitive imports. The outlook hinges on its ability to innovate within budget-conscious segments while maintaining margins.

Sources

Company filings (10-K), investor disclosures

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