investorscraft@gmail.com

Intrinsic ValueVontier Corporation (VNT)

Previous Close$37.50
Intrinsic Value
Upside potential
Previous Close
$37.50

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

Vontier Corporation operates as a diversified industrial technology company, specializing in critical mobility infrastructure and workflow solutions. The company serves a broad range of industries, including transportation, retail fueling, and vehicle repair, with a focus on enabling efficient and sustainable operations. Its core revenue model is driven by the sale of hardware, software, and services, supported by recurring revenue streams from maintenance contracts and subscription-based offerings. Vontier holds a strong position in niche markets, leveraging its technological expertise and established customer relationships to maintain competitive advantages. The company operates in sectors with high barriers to entry, benefiting from long-term customer partnerships and regulatory tailwinds. Its diversified portfolio mitigates cyclical risks while allowing cross-selling opportunities across its product lines. Vontier’s market positioning is further strengthened by its focus on innovation, particularly in areas like electric vehicle infrastructure and connected workflows, aligning with broader industry trends toward automation and sustainability.

Revenue Profitability And Efficiency

Vontier reported revenue of $2.98 billion for FY 2024, with net income of $422.2 million, reflecting a robust net margin of approximately 14.2%. Diluted EPS stood at $2.75, demonstrating solid earnings power. Operating cash flow was $427.5 million, supported by efficient working capital management. Capital expenditures totaled $82.7 million, indicating disciplined reinvestment relative to cash generation.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into strong operating cash flow, with an OCF-to-revenue ratio of 14.3%. Capital efficiency is evident in its moderate capex outlays, which represent 2.8% of revenue, allowing for sustained free cash flow generation. This supports both reinvestment and shareholder returns.

Balance Sheet And Financial Health

Vontier’s balance sheet shows $356.4 million in cash and equivalents against total debt of $2.2 billion, reflecting a leveraged but manageable position. The debt load is typical for industrial technology firms, and the company’s strong cash flow generation provides ample coverage for interest and principal obligations. Liquidity remains sufficient to fund operations and strategic initiatives.

Growth Trends And Dividend Policy

Growth trends are supported by Vontier’s exposure to secular themes like EV infrastructure and automation. The company initiated a dividend of $0.10 per share, signaling confidence in its cash flow stability. While payout ratios remain low, the dividend complements its capital allocation strategy, which also includes selective M&A and share repurchases.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $2.75 EPS, Vontier’s valuation reflects market expectations for steady mid-single-digit growth. Investors likely price in its hybrid hardware-software model and recurring revenue streams, though leverage may temper premium multiples. The stock’s performance will hinge on execution in high-growth adjacencies.

Strategic Advantages And Outlook

Vontier’s strategic advantages lie in its diversified industrial technology portfolio and focus on mission-critical workflows. The outlook remains positive, driven by innovation in mobility infrastructure and efficiency solutions. Near-term challenges include macroeconomic volatility, but long-term demand for its offerings appears resilient, supported by global infrastructure modernization trends.

Sources

10-K filing, company investor relations

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