investorscraft@gmail.com

Intrinsic Value of Knowles Corporation (KN)

Previous Close$18.38
Intrinsic Value
Upside potential
Previous Close
$18.38

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

Knowles Corporation operates as a leading provider of advanced micro-acoustic, audio processing, and precision device solutions, serving diverse industries including consumer electronics, automotive, and industrial markets. The company generates revenue through the design, manufacture, and sale of high-performance microphones, speakers, and audio components, as well as specialized capacitors and RF filters. Its core business segments—Precision Devices and Medtech & Specialty Audio—cater to high-growth applications in hearing aids, IoT, and advanced communication systems. Knowles maintains a competitive edge through proprietary MEMS (Micro-Electro-Mechanical Systems) technology and strong R&D capabilities, positioning itself as a critical supplier to tier-one OEMs. The company’s market position is reinforced by long-term customer relationships and a focus on innovation in audio and signal processing, though it faces pricing pressures and cyclical demand in consumer electronics. Strategic investments in high-margin segments like medical and defense applications aim to diversify revenue streams and reduce reliance on volatile end markets.

Revenue Profitability And Efficiency

Knowles reported revenue of $553.5 million for the period, with a net loss of $239.5 million, reflecting challenges in profitability. Diluted EPS stood at -$2.67, indicating significant earnings pressure. Operating cash flow of $130.1 million suggests some operational resilience, though capital expenditures of $13.6 million highlight restrained investment activity. The company’s margin compression underscores pricing and cost inefficiencies in its core markets.

Earnings Power And Capital Efficiency

The negative net income and EPS reflect weak earnings power, likely due to macroeconomic headwinds and product mix shifts. Operating cash flow remains positive, but the gap between earnings and cash generation points to non-cash charges or working capital adjustments. Capital efficiency appears constrained, with limited reinvestment relative to operating cash flow, signaling cautious capital allocation amid market uncertainty.

Balance Sheet And Financial Health

Knowles holds $130.1 million in cash and equivalents against $213 million in total debt, indicating a leveraged but manageable position. The absence of dividends aligns with its focus on preserving liquidity. The balance sheet suggests moderate financial flexibility, though sustained losses could strain debt covenants or limit strategic investments if profitability does not improve.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividend payments reflecting a prioritization of financial stability over shareholder returns. The company’s focus on high-margin niches like Medtech & Specialty Audio may support future growth, but near-term performance hinges on demand recovery in consumer electronics and industrial markets. Capital allocation remains conservative, with no clear dividend policy in place.

Valuation And Market Expectations

The market likely prices Knowles at a discount due to its negative earnings and cyclical exposure. Valuation metrics would hinge on cash flow multiples or revenue-based benchmarks, given the lack of profitability. Investor expectations appear tempered, with focus on margin improvement and diversification efforts rather than near-term earnings expansion.

Strategic Advantages And Outlook

Knowles’ strategic advantages lie in its MEMS technology and entrenched OEM relationships, though macroeconomic and competitive pressures pose risks. The outlook remains cautious, with potential upside from Medtech and industrial adoption. Success depends on executing its high-margin diversification strategy while navigating cyclical downturns in core markets.

Sources

Company filings (10-K), 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