investorscraft@gmail.com

Intrinsic ValueThe Weir Group PLC (WEIR.L)

Previous Close£3,226.00
Intrinsic Value
Upside potential
Previous Close
£3,226.00

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

The Weir Group PLC is a global leader in engineered solutions for the mining and minerals processing industries, operating through its Minerals and ESCO segments. The Minerals segment specializes in slurry handling equipment and aftermarket services, catering to high-wear applications in mining and oil sands. ESCO focuses on ground engaging tools and smart monitoring technologies, enhancing operational efficiency and equipment longevity. The company’s diverse portfolio, including brands like Warman, Linatex, and Motion Metrics, underscores its technological edge and commitment to innovation. Weir Group’s market position is reinforced by its deep industry expertise, global footprint, and strong aftermarket services, which provide recurring revenue streams. The company serves a cyclical but essential sector, positioning itself as a critical enabler of resource extraction and processing efficiency. Its focus on sustainability and digital integration further differentiates it in a competitive industrial machinery landscape.

Revenue Profitability And Efficiency

Weir Group reported revenue of £2.51 billion, with net income of £312.2 million, reflecting robust profitability in its core markets. The company’s operating cash flow of £449.9 million highlights efficient cash generation, supported by disciplined capital expenditures of £67.4 million. Its ability to maintain healthy margins in a capital-intensive industry underscores operational effectiveness and cost management.

Earnings Power And Capital Efficiency

Diluted EPS of 120p demonstrates Weir Group’s earnings strength, driven by its high-margin aftermarket services and equipment sales. The company’s capital efficiency is evident in its balanced investment strategy, prioritizing growth while maintaining financial flexibility. Its focus on recurring revenue streams enhances earnings stability across market cycles.

Balance Sheet And Financial Health

Weir Group holds £556.4 million in cash and equivalents, providing liquidity against total debt of £1.09 billion. The manageable leverage and strong cash position reflect a solid financial structure, enabling strategic investments and shareholder returns. The balance sheet supports the company’s growth initiatives and resilience in volatile markets.

Growth Trends And Dividend Policy

The company’s growth is tied to mining sector demand, with aftermarket services driving steady revenue. A dividend of 40p per share signals commitment to shareholder returns, balanced with reinvestment needs. Weir Group’s focus on digital and sustainable solutions positions it for long-term growth in evolving industrial markets.

Valuation And Market Expectations

With a market cap of £6.02 billion and a beta of 1.04, Weir Group is valued as a stable industrial player with moderate volatility. Investors likely price in its cyclical exposure but reward its market leadership and recurring revenue model. Valuation metrics reflect confidence in its ability to navigate industry fluctuations.

Strategic Advantages And Outlook

Weir Group’s technological leadership, global scale, and aftermarket focus provide competitive advantages. The outlook is positive, supported by demand for mining efficiency and sustainability. Strategic investments in digital tools and ESG initiatives align with long-term industry trends, reinforcing its market position.

Sources

Company filings, London Stock Exchange data

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