investorscraft@gmail.com

Intrinsic ValueAdvanced Drainage Systems, Inc. (WMS)

Previous Close$152.04
Intrinsic Value
Upside potential
Previous Close
$152.04

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

Advanced Drainage Systems, Inc. (ADS) is a leading manufacturer of water management solutions, specializing in high-performance thermoplastic corrugated pipes and related drainage products. The company serves diverse end markets, including agriculture, construction, infrastructure, and residential development, leveraging its proprietary engineering and manufacturing expertise. ADS operates in a highly fragmented industry but maintains a dominant position due to its extensive product portfolio, durability advantages over traditional materials, and nationwide distribution network. Its revenue model is driven by both new construction demand and replacement cycles, with a growing emphasis on sustainable stormwater management solutions. The company’s market leadership is reinforced by its focus on innovation, such as its N-12 and N-16 pipe systems, which offer superior strength and environmental benefits. ADS competes against concrete and metal pipe manufacturers but differentiates itself through lightweight, corrosion-resistant, and cost-effective alternatives. Its strategic acquisitions, like Infiltrator Water Technologies, have expanded its offerings into onsite wastewater treatment, further solidifying its role as an integrated water infrastructure provider.

Revenue Profitability And Efficiency

For FY 2025, ADS reported revenue of $2.90 billion, reflecting steady demand across its core markets. Net income stood at $450.2 million, with diluted EPS of $5.76, demonstrating strong profitability. Operating cash flow was robust at $581.5 million, supported by efficient working capital management. Capital expenditures totaled $212.9 million, indicating continued investment in capacity and innovation to sustain growth.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to maintain healthy margins despite raw material cost fluctuations. ADS generates significant free cash flow, enabling reinvestment in high-return projects and strategic acquisitions. Its capital efficiency is evident in its disciplined approach to balancing growth initiatives with shareholder returns, as seen in its dividend payments and share repurchases.

Balance Sheet And Financial Health

ADS maintains a solid balance sheet with $463.3 million in cash and equivalents, providing liquidity for operational needs and growth initiatives. Total debt of $1.43 billion is manageable given the company’s cash flow generation and EBITDA coverage. The financial structure remains stable, with no near-term refinancing risks, supporting its investment-grade credit profile.

Growth Trends And Dividend Policy

ADS has consistently delivered growth through market share gains, product innovation, and geographic expansion. The company’s dividend policy reflects its commitment to returning capital to shareholders, with a dividend per share of $0.64 in FY 2025. Future growth is expected to be driven by infrastructure spending trends and regulatory tailwinds favoring sustainable drainage solutions.

Valuation And Market Expectations

The market values ADS at a premium relative to peers, reflecting its leadership position and growth prospects. Investors anticipate continued outperformance due to its exposure to resilient end markets and operational efficiency. Valuation multiples align with its historical range, suggesting balanced expectations for near-term performance.

Strategic Advantages And Outlook

ADS’s strategic advantages include its proprietary technology, scalable manufacturing footprint, and strong customer relationships. The outlook remains positive, supported by urbanization trends, climate resilience initiatives, and regulatory mandates for improved water management. The company is well-positioned to capitalize on long-term infrastructure investments and sustainability-driven demand.

Sources

10-K, investor presentations, Bloomberg

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