investorscraft@gmail.com

Intrinsic Value of Liquidity Services, Inc. (LQDT)

Previous Close$24.16
Intrinsic Value
Upside potential
Previous Close
$24.16

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

Liquidity Services, Inc. operates as a leading global commerce company specializing in surplus asset management and disposition. The company serves a diverse clientele, including Fortune 500 corporations, government agencies, and industrial firms, through its proprietary online auction marketplaces such as LiquiZone and GovDeals. By leveraging technology-driven solutions, LQDT facilitates the efficient resale of surplus inventory, equipment, and other assets, optimizing recovery values for sellers while providing buyers access to cost-effective secondary market goods. The company’s market position is strengthened by its extensive network, data analytics capabilities, and trusted reputation in the reverse supply chain ecosystem. Its revenue model primarily relies on transaction fees, value-added services, and commissions, positioning it as a key intermediary in the circular economy. LQDT’s ability to adapt to sector-specific demands—such as retail returns, industrial machinery, and government surplus—underscores its competitive edge in a fragmented but growing market.

Revenue Profitability And Efficiency

For FY 2024, Liquidity Services reported revenue of $363.3 million, with net income of $19.99 million, reflecting a diluted EPS of $0.63. Operating cash flow stood at $70.2 million, indicating strong cash generation relative to earnings. Capital expenditures were modest at $8.9 million, suggesting efficient reinvestment strategies. The company’s profitability metrics demonstrate disciplined cost management and scalability in its asset-light marketplace model.

Earnings Power And Capital Efficiency

LQDT’s earnings power is supported by its high-margin fee-based revenue streams and low capital intensity. The company’s ability to convert 35% of its operating income into free cash flow highlights capital efficiency. With no significant debt burden and a cash reserve of $153.2 million, Liquidity Services maintains flexibility to reinvest in growth initiatives or pursue strategic acquisitions.

Balance Sheet And Financial Health

The company’s balance sheet remains robust, with $153.2 million in cash and equivalents against total debt of $14.2 million, yielding a net cash position. This conservative leverage profile ensures financial stability and operational resilience. Shareholders’ equity is further bolstered by consistent profitability, providing a solid foundation for future growth without reliance on external financing.

Growth Trends And Dividend Policy

LQDT has focused on organic growth through marketplace expansion and technology enhancements, as evidenced by its revenue trajectory. The company does not currently pay dividends, opting instead to reinvest cash flows into strategic initiatives. Historical growth has been driven by increased transaction volumes and cross-selling of value-added services, with potential upside from international market penetration.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $0.63 EPS, the market appears to price LQDT as a steady but moderate-growth player. Investor expectations likely center on the company’s ability to sustain margins while scaling its platform. The absence of dividends may limit appeal to income-focused investors, but growth-oriented stakeholders may value its cash-generative model.

Strategic Advantages And Outlook

LQDT’s key advantages include its entrenched marketplace ecosystems, data-driven pricing tools, and a diversified client base. The outlook remains positive, with opportunities in ESG-driven surplus asset management and digital transformation trends. Risks include cyclical demand for industrial assets and competition from regional auction platforms, but the company’s technology and scale provide defensibility.

Sources

Company 10-K filings, 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