investorscraft@gmail.com

Intrinsic ValueZurn Elkay Water Solutions Corporation (ZWS)

Previous Close$46.11
Intrinsic Value
Upside potential
Previous Close
$46.11

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

Zurn Elkay Water Solutions Corporation operates in the water management and sustainability sector, providing engineered solutions for commercial, industrial, and residential applications. The company’s core revenue model is driven by manufacturing and distributing water system products, including faucets, filtration systems, and drainage solutions, which cater to hygiene, conservation, and infrastructure needs. Its diversified portfolio serves end markets such as healthcare, education, and hospitality, positioning it as a key player in water efficiency and safety. Zurn Elkay leverages its technical expertise and brand reputation to maintain a competitive edge in a fragmented industry, supported by regulatory tailwinds promoting water conservation. The company’s focus on innovation and sustainability aligns with global trends toward resource efficiency, enhancing its market positioning as a leader in smart water solutions. Strategic acquisitions and partnerships further bolster its ability to address evolving customer demands and expand its geographic footprint.

Revenue Profitability And Efficiency

Zurn Elkay reported revenue of $1.57 billion for FY 2024, with net income of $160.2 million, reflecting a net margin of approximately 10.2%. Operating cash flow stood at $293.5 million, demonstrating strong cash generation capabilities. Capital expenditures were modest at $21.8 million, indicating efficient capital deployment. The company’s diluted EPS of $0.92 underscores its ability to translate top-line growth into shareholder returns.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its robust operating cash flow, which exceeds net income, highlighting effective working capital management. With $198 million in cash and equivalents, Zurn Elkay maintains liquidity to fund growth initiatives. Its capital efficiency is evident in its disciplined capex approach, prioritizing high-return investments in innovation and market expansion.

Balance Sheet And Financial Health

Zurn Elkay’s balance sheet shows $551.6 million in total debt against $198 million in cash, resulting in a net debt position of $353.6 million. This leverage is manageable given its strong cash flow generation. The company’s financial health appears stable, with sufficient liquidity to meet obligations and invest in strategic opportunities without overextending its leverage profile.

Growth Trends And Dividend Policy

Growth trends are supported by increasing demand for water-efficient solutions, with potential upside from regulatory mandates. The company’s dividend policy, offering $0.36 per share, reflects a commitment to returning capital to shareholders while retaining flexibility for reinvestment. Future growth may hinge on expanding its product portfolio and penetrating emerging markets.

Valuation And Market Expectations

With a market capitalization derived from 171.7 million shares outstanding, Zurn Elkay’s valuation metrics will depend on investor sentiment toward its growth prospects and margin sustainability. The market likely prices in expectations for mid-single-digit revenue growth and stable profitability, given its niche positioning in water solutions.

Strategic Advantages And Outlook

Zurn Elkay’s strategic advantages include its strong brand, innovation pipeline, and regulatory tailwinds in water conservation. The outlook remains positive, driven by secular demand for sustainable infrastructure. However, macroeconomic volatility and competitive pressures could pose challenges. The company’s ability to execute on growth initiatives will be critical to maintaining its market leadership.

Sources

Company filings, CIK 0001439288

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