investorscraft@gmail.com

Intrinsic ValueVulcan Materials Company (VMC)

Previous Close$294.94
Intrinsic Value
Upside potential
Previous Close
$294.94

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

Vulcan Materials Company operates as a leading producer of construction aggregates, primarily crushed stone, sand, and gravel, serving infrastructure and commercial construction markets. The company’s vertically integrated business model spans quarrying, logistics, and distribution, ensuring cost efficiency and supply chain reliability. Vulcan’s market dominance is reinforced by its strategic location of reserves in high-growth regions, enabling pricing power and long-term customer relationships. As the largest U.S. aggregates producer, Vulcan benefits from economies of scale and barriers to entry, given the capital-intensive nature of the industry. Its focus on sustainable practices and recycling initiatives further strengthens its competitive positioning in an increasingly environmentally conscious sector. The company’s diversified customer base, including public infrastructure projects and private construction, mitigates cyclical risks while supporting steady demand.

Revenue Profitability And Efficiency

Vulcan Materials reported revenue of $7.42 billion for FY 2024, with net income of $911.9 million, reflecting a robust margin profile. Diluted EPS stood at $6.85, underscoring earnings strength. Operating cash flow of $1.41 billion highlights efficient working capital management, while capital expenditures of $603.5 million indicate disciplined reinvestment in core operations. The company’s ability to convert revenue into cash flow demonstrates operational excellence in a capital-intensive industry.

Earnings Power And Capital Efficiency

Vulcan’s earnings power is evident in its consistent profitability and high return on invested capital, driven by pricing discipline and operational leverage. The company’s capital allocation prioritizes high-return projects, including organic growth and strategic acquisitions. With $559.7 million in cash and equivalents, Vulcan maintains liquidity to fund growth initiatives while managing its $5.83 billion debt load prudently, ensuring balanced leverage ratios.

Balance Sheet And Financial Health

Vulcan’s balance sheet remains solid, with $559.7 million in cash and equivalents against total debt of $5.83 billion. The company’s debt levels are manageable given its stable cash flows and asset-backed nature of operations. Vulcan’s financial health is further supported by its ability to generate consistent operating cash flow, providing flexibility for debt servicing and strategic investments.

Growth Trends And Dividend Policy

Vulcan has demonstrated steady growth, supported by infrastructure spending and urbanization trends. The company’s dividend policy, with a payout of $1.85 per share, reflects a commitment to returning capital to shareholders while retaining sufficient funds for growth. Vulcan’s focus on organic expansion and accretive acquisitions positions it well for long-term value creation in a fragmented market.

Valuation And Market Expectations

Vulcan’s valuation reflects its market leadership, with investors pricing in stable growth and margin resilience. The company’s premium multiple is justified by its competitive advantages, including scale and geographic diversification. Market expectations are aligned with Vulcan’s ability to capitalize on infrastructure tailwinds and pricing power in the aggregates sector.

Strategic Advantages And Outlook

Vulcan’s strategic advantages include its extensive reserve base, logistical network, and cost leadership. The outlook remains positive, driven by sustained demand for construction materials and public infrastructure investment. Vulcan’s focus on operational efficiency and sustainability initiatives positions it to navigate regulatory and economic challenges while delivering shareholder value over the long term.

Sources

10-K, investor presentations

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