investorscraft@gmail.com

Intrinsic Value of Matrix Service Company (MTRX)

Previous Close$13.36
Intrinsic Value
Upside potential
Previous Close
$13.36

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

Matrix Service Company operates as a specialized industrial engineering and construction firm, primarily serving the energy, utility, and industrial sectors. The company generates revenue through project-based contracts, offering services such as infrastructure development, maintenance, and turnkey solutions for storage terminals, pipelines, and renewable energy facilities. Its expertise in complex, large-scale projects positions it as a trusted partner for clients requiring high technical precision and regulatory compliance. Matrix Service competes in a fragmented market, differentiating itself through integrated engineering, procurement, and construction (EPC) capabilities. The firm’s focus on energy transition projects, including hydrogen and carbon capture, aligns with evolving industry trends, though it remains exposed to cyclical demand in traditional energy markets. Its regional presence in North America provides stability, but growth depends on securing large contracts and adapting to shifting energy policies.

Revenue Profitability And Efficiency

Matrix Service reported revenue of $728.2 million for FY 2024, reflecting its project-driven business model. However, the company posted a net loss of $25.0 million, with diluted EPS of -$0.91, indicating margin pressures from cost overruns or competitive pricing. Operating cash flow of $72.6 million suggests improved working capital management, though capital expenditures of $7.0 million highlight modest reinvestment needs.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore challenges in converting revenue to profitability, likely due to fixed-cost absorption and project timing. Positive operating cash flow signals underlying cash generation, but sustained earnings power hinges on higher-margin contract wins and operational discipline. The capital-light model is evident in limited capex, though ROIC metrics remain strained by recent losses.

Balance Sheet And Financial Health

Matrix Service maintains a solid liquidity position with $115.6 million in cash and equivalents against $22.9 million of total debt, indicating low leverage. The debt-free balance sheet provides flexibility, but the lack of profitability raises questions about long-term financial sustainability if losses persist. Working capital management appears robust, given the healthy operating cash flow.

Growth Trends And Dividend Policy

Revenue trends are tied to project backlogs, with no dividend payments reflecting a focus on reinvestment or loss recovery. Growth prospects depend on energy infrastructure spending and renewable adoption, but near-term visibility is limited by contract timing. The absence of dividends aligns with the company’s current earnings profile and capital allocation priorities.

Valuation And Market Expectations

The market likely prices Matrix Service based on turnaround potential, given its negative earnings. Valuation multiples are less meaningful amid losses, but the strong cash position and niche expertise could support a premium if profitability improves. Investor sentiment may hinge on backlog announcements and energy sector dynamics.

Strategic Advantages And Outlook

Matrix Service’s technical expertise and EPC capabilities provide a competitive edge in complex projects, but execution risks and energy market volatility pose challenges. The outlook depends on securing higher-margin contracts and leveraging energy transition opportunities. Cost control and backlog growth will be critical to restoring profitability and investor confidence.

Sources

Company filings (10-K), financial statements

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