Previous Close | $562.00 |
Intrinsic Value | $85.22 |
Upside potential | -85% |
Data is not available at this time.
Martin Marietta Materials, Inc. is a leading supplier of heavy building materials, including aggregates, cement, and ready-mixed concrete, primarily serving the construction industry. The company operates in a highly cyclical sector, with revenue heavily influenced by infrastructure spending, commercial development, and residential construction trends. Its vertically integrated business model allows for cost efficiencies and stable margins, while its strategic focus on high-growth markets in the Sun Belt and Mountain West regions enhances its competitive positioning. Martin Marietta benefits from long-term contracts with public and private customers, providing revenue visibility. The company’s scale and geographic diversification mitigate regional demand fluctuations, reinforcing its resilience. As one of the top aggregates producers in the U.S., it holds significant pricing power due to high barriers to entry, including permitting challenges and capital intensity. Its emphasis on sustainability and operational excellence further strengthens its market leadership.
In FY 2024, Martin Marietta reported revenue of $6.54 billion, with net income reaching $1.995 billion, reflecting strong pricing power and disciplined cost management. Diluted EPS stood at $32.39, underscoring robust profitability. Operating cash flow of $1.46 billion highlights efficient working capital management, while capital expenditures of $855 million indicate ongoing investments in capacity and operational improvements.
The company’s earnings power is supported by high-margin aggregates operations and strategic acquisitions. Return metrics remain healthy, with disciplined capital allocation driving shareholder value. Free cash flow generation, after accounting for capex, supports reinvestment and shareholder returns, demonstrating capital efficiency.
Martin Marietta maintains a solid balance sheet, with $670 million in cash and equivalents against total debt of $5.8 billion. The leverage ratio is manageable, supported by strong cash flows. The company’s financial flexibility allows for strategic acquisitions and organic growth initiatives while maintaining investment-grade credit metrics.
Growth is driven by infrastructure demand and commercial construction, with long-term tailwinds from federal funding programs. The company has a consistent dividend policy, with a dividend per share of $3.08 in FY 2024, reflecting a commitment to returning capital to shareholders while retaining funds for growth opportunities.
The market values Martin Marietta at a premium, reflecting its industry leadership, pricing power, and growth prospects. Valuation multiples align with peers, considering its strong earnings trajectory and defensive characteristics in cyclical downturns.
Key advantages include geographic diversification, vertical integration, and a focus on high-growth regions. The outlook remains positive, supported by infrastructure spending and disciplined capital allocation. Risks include cyclical demand fluctuations and input cost volatility, though the company’s operational strengths position it well for long-term success.
Company filings (10-K), 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 |