investorscraft@gmail.com

Intrinsic ValueGriffon Corporation (GFF)

Previous Close$77.50
Intrinsic Value
Upside potential
Previous Close
$77.50

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

Griffon Corporation operates as a diversified management and holding company with two primary segments: Home & Building Products and Defense Electronics. The Home & Building Products segment, which generates the majority of revenue, manufactures and distributes residential and commercial garage doors, rolling steel doors, and related hardware. This segment benefits from steady demand tied to housing and construction markets, supported by brand recognition and distribution networks. The Defense Electronics segment provides advanced technology solutions for government and commercial applications, including surveillance and communication systems, leveraging specialized engineering capabilities. Griffon’s market position is strengthened by its operational scale, vertical integration in manufacturing, and strategic acquisitions that expand product offerings and geographic reach. The company competes in fragmented industries, where its focus on innovation, cost efficiency, and customer service provides a competitive edge.

Revenue Profitability And Efficiency

Griffon reported revenue of $2.62 billion for FY 2024, with net income of $209.9 million, reflecting a net margin of approximately 8%. Diluted EPS stood at $4.23, demonstrating solid profitability. Operating cash flow was robust at $380 million, while capital expenditures totaled $68.4 million, indicating disciplined reinvestment. The company’s ability to convert revenue into cash underscores operational efficiency and effective working capital management.

Earnings Power And Capital Efficiency

Griffon’s earnings power is supported by stable demand in its core markets and margin resilience. The company’s capital efficiency is evident in its ability to generate strong operating cash flow relative to net income, with a free cash flow yield that supports debt reduction and shareholder returns. The Defense Electronics segment contributes higher-margin revenue, balancing the cyclicality of the Home & Building Products segment.

Balance Sheet And Financial Health

Griffon’s balance sheet shows $114.4 million in cash and equivalents against total debt of $1.71 billion, reflecting a leveraged but manageable position. The company’s liquidity is supported by healthy operating cash flow, which provides flexibility for debt servicing and strategic initiatives. Debt maturity profiles and covenant compliance remain key monitoring points for financial stability.

Growth Trends And Dividend Policy

Griffon has demonstrated consistent revenue growth, driven by organic expansion and acquisitions. The company pays a dividend of $0.72 per share, offering a modest yield, with potential for increases as free cash flow grows. Management’s capital allocation prioritizes debt reduction, reinvestment, and selective M&A to sustain long-term growth.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $4.23 EPS, Griffon’s valuation reflects market expectations for steady earnings growth and margin stability. Investors likely price in the company’s ability to navigate cyclical end markets and capitalize on defense sector tailwinds. Comparables analysis suggests alignment with peers in diversified industrials.

Strategic Advantages And Outlook

Griffon’s strategic advantages include diversified revenue streams, operational scale, and a focus on high-margin niches. The outlook remains positive, supported by housing market resilience and defense spending trends. Risks include raw material inflation and interest rate sensitivity, but the company’s cost controls and innovation pipeline position it well for sustained performance.

Sources

10-K filings, company investor presentations

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