investorscraft@gmail.com

Intrinsic Value of Martin Marietta Materials, Inc. (MLM)

Previous Close$562.00
Intrinsic Value
Upside potential
Previous Close
$562.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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