investorscraft@gmail.com

Intrinsic ValueWatsco, Inc. (WSO)

Previous Close$381.94
Intrinsic Value
Upside potential
Previous Close
$381.94

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

Watsco, Inc. operates as a leading distributor of heating, ventilation, air conditioning (HVAC), and refrigeration equipment, parts, and supplies. The company serves contractors, dealers, and technicians across residential and commercial markets, leveraging a vast network of over 670 locations in North America and the Caribbean. Its revenue model is built on wholesale distribution, with a focus on high-margin replacement parts and equipment, supported by strong relationships with top manufacturers like Carrier, Rheem, and Lennox. Watsco’s market position is reinforced by its scale, logistical efficiency, and digital transformation initiatives, including e-commerce platforms that enhance customer engagement and operational agility. The HVAC industry benefits from long-term tailwinds such as energy efficiency regulations and aging infrastructure, positioning Watsco as a critical intermediary in a fragmented but growing market.

Revenue Profitability And Efficiency

Watsco reported $7.62 billion in revenue for FY 2024, with net income of $536.3 million, reflecting a net margin of approximately 7.0%. Diluted EPS stood at $13.30, demonstrating consistent profitability. Operating cash flow was robust at $773.1 million, while capital expenditures were modest at $30.1 million, indicating efficient capital deployment and strong free cash flow generation.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to maintain healthy margins in a competitive wholesale distribution landscape. With a capital-light model and high inventory turnover, Watsco efficiently converts working capital into cash flow. Its return on invested capital (ROIC) remains attractive, driven by disciplined pricing and cost management.

Balance Sheet And Financial Health

Watsco’s balance sheet is solid, with $526.3 million in cash and equivalents and total debt of $447.5 million, reflecting a conservative leverage profile. The company’s liquidity position supports its dividend policy and potential M&A activity, while its debt levels are manageable relative to cash flow generation.

Growth Trends And Dividend Policy

Watsco has consistently grown revenue through organic expansion and acquisitions, benefiting from HVAC market tailwinds. The company pays a substantial dividend, with $11.10 per share in FY 2024, signaling confidence in sustained cash flow. Shareholder returns are further supported by a history of share repurchases, though the current focus remains on dividend growth.

Valuation And Market Expectations

The market values Watsco for its stable cash flows and defensive industry exposure. Trading at a premium to peers, the stock reflects expectations of steady growth and margin resilience. Investors likely price in continued market share gains and digital initiatives driving operational efficiencies.

Strategic Advantages And Outlook

Watsco’s scale, supplier relationships, and technology investments provide durable competitive advantages. The company is well-positioned to capitalize on HVAC demand driven by regulatory shifts and replacement cycles. Long-term outlook remains positive, though macroeconomic volatility could impact near-term equipment sales. Strategic acquisitions and digital adoption are key growth levers.

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