investorscraft@gmail.com

Intrinsic ValueNeogen Corporation (NEOG)

Previous Close$10.22
Intrinsic Value
Upside potential
Previous Close
$10.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Neogen Corporation operates in the food safety and animal health sectors, providing diagnostic test kits, instruments, and related services to ensure food and agricultural product safety. The company serves a global clientele, including food producers, processors, and animal health professionals, leveraging its expertise in microbiology, genomics, and toxicology. Neogen’s diversified product portfolio positions it as a key player in niche markets, with a strong emphasis on innovation and regulatory compliance to maintain competitive advantage. The company’s revenue model combines recurring sales of consumable test kits with higher-margin instrumentation and service offerings. Its market position is reinforced by long-term customer relationships and a reputation for reliability in critical safety applications. Neogen competes with larger life science firms but differentiates through specialized solutions tailored to food and animal safety needs, supported by strategic acquisitions to expand its technological capabilities and geographic reach.

Revenue Profitability And Efficiency

Neogen reported revenue of $924.2 million for FY 2024, reflecting its broad market reach. However, net income was negative at -$9.4 million, with diluted EPS of -$0.04, indicating profitability challenges. Operating cash flow stood at $35.3 million, but capital expenditures of -$111.4 million suggest significant reinvestment, likely impacting short-term earnings. The company’s efficiency metrics warrant closer scrutiny given these mixed results.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight pressure on earnings power, possibly due to integration costs or market expansion efforts. Capital expenditures exceeded operating cash flow, signaling aggressive investment in growth initiatives. The disparity suggests Neogen is prioritizing long-term capacity over near-term profitability, which may affect capital efficiency until these investments mature.

Balance Sheet And Financial Health

Neogen’s balance sheet shows $170.6 million in cash and equivalents against $906.2 million in total debt, indicating a leveraged position. The debt level could constrain financial flexibility, though the company’s stable revenue base provides some cushion. Absence of dividends aligns with its focus on reinvestment, but debt servicing remains a key monitorable.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but high capex implies expansion efforts. The lack of dividends reinforces a growth-oriented strategy, with resources allocated to scaling operations rather than shareholder payouts. Future growth will depend on successful execution of investments and market penetration.

Valuation And Market Expectations

The market likely prices Neogen based on its growth potential in food safety and animal health, despite current profitability challenges. Valuation metrics would benefit from clearer earnings visibility and debt reduction progress, as investors weigh long-term opportunities against near-term financial strain.

Strategic Advantages And Outlook

Neogen’s niche expertise and regulatory-compliant solutions provide strategic advantages in its core markets. The outlook hinges on converting investments into scalable revenue streams and improving profitability. Success in integrating acquisitions and innovating high-margin products will be critical to sustaining competitive positioning and financial health.

Sources

Neogen Corporation FY 2024 financial data (10-K)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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