investorscraft@gmail.com

Intrinsic ValueWeis Markets, Inc. (WMK)

Previous Close$71.15
Intrinsic Value
Upside potential
Previous Close
$71.15

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

Weis Markets, Inc. operates as a regional supermarket chain primarily serving the Mid-Atlantic and Northeastern United States. The company generates revenue through retail grocery sales, offering a diverse product mix including fresh produce, meat, dairy, bakery items, and general merchandise. Weis Markets competes in the highly fragmented grocery sector, emphasizing value-driven pricing, private-label brands, and localized store formats to differentiate itself from national chains and discount retailers. Its market position is reinforced by a strong regional presence, with a focus on community engagement and customer loyalty programs. The grocery industry faces intense competition from big-box retailers and e-commerce players, but Weis Markets maintains relevance through strategic store locations, efficient supply chain management, and a reputation for quality and service. The company’s revenue model relies on high-volume, low-margin sales, with an emphasis on operational efficiency to sustain profitability in a competitive landscape.

Revenue Profitability And Efficiency

Weis Markets reported revenue of $4.79 billion for FY 2024, with net income of $109.9 million, reflecting a net margin of approximately 2.3%. Diluted EPS stood at $4.09, demonstrating steady profitability. Operating cash flow was $187.5 million, though capital expenditures of $161.3 million indicate significant reinvestment in store upgrades and logistics. The company’s efficiency metrics suggest disciplined cost management amid industry margin pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by consistent grocery demand, with operating cash flow covering capital expenditures comfortably. Weis Markets’ capital efficiency is evident in its ability to maintain profitability despite thin margins, leveraging scale in procurement and store operations. The absence of excessive leverage allows earnings to flow through to shareholders, though reinvestment remains a priority for sustaining competitiveness.

Balance Sheet And Financial Health

Weis Markets maintains a solid balance sheet, with $190.3 million in cash and equivalents against total debt of $173.5 million, indicating a conservative capital structure. The low debt-to-equity ratio underscores financial stability, providing flexibility for strategic investments or dividend growth. Liquidity appears sufficient to navigate cyclical demand fluctuations inherent in the grocery sector.

Growth Trends And Dividend Policy

Revenue growth trends align with regional demographic shifts and inflationary pricing. The company’s dividend policy, with a $1.36 annual payout per share, reflects a commitment to returning capital to shareholders, supported by stable cash flows. However, long-term growth may depend on geographic expansion or market share gains in a saturated industry.

Valuation And Market Expectations

Trading at a moderate earnings multiple, Weis Markets is valued as a steady, low-growth operator. Market expectations likely center on margin preservation and incremental market share gains, rather than disruptive growth. The stock’s appeal lies in its defensive characteristics and reliable dividends in a volatile economic environment.

Strategic Advantages And Outlook

Weis Markets’ strategic advantages include regional brand loyalty, efficient supply chain operations, and a disciplined approach to cost control. The outlook remains stable, with opportunities to enhance digital capabilities and private-label offerings. Challenges include competition from non-traditional grocery formats and inflationary cost pressures, but the company’s prudent financial management positions it well for sustained performance.

Sources

Company 10-K, CIK 0000105418

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