Previous Close | $24.16 |
Intrinsic Value | $258.91 |
Upside potential | +972% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company 10-K filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |