investorscraft@gmail.com

Intrinsic ValuePolaris Inc. (PII)

Previous Close$57.32
Intrinsic Value
Upside potential
Previous Close
$57.32

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

Polaris Inc. is a leading global manufacturer of powersports vehicles, including off-road vehicles (ORVs), snowmobiles, motorcycles, and electric vehicles, serving recreational, utility, and commercial markets. The company operates through a vertically integrated model, combining design, engineering, and manufacturing with a strong dealer network to drive sales. Polaris holds a dominant position in the North American ORV market, competing with brands like Arctic Cat and Honda, while expanding internationally in Europe and Asia. Its diversified product portfolio, including the iconic RZR and Indian Motorcycle brands, caters to both enthusiasts and work-related applications, reinforcing its market leadership. The company also invests in electric vehicle technology, such as the Ranger XP Kinetic, to align with sustainability trends and regulatory shifts. Polaris’ aftermarket parts, garments, and accessories (PG&A) segment provides high-margin recurring revenue, enhancing profitability. Strategic partnerships, like its collaboration with Zero Motorcycles, further solidify its innovation-driven market positioning.

Revenue Profitability And Efficiency

Polaris reported revenue of $7.18 billion for FY 2024, with net income of $110.8 million, reflecting a net margin of approximately 1.5%. Diluted EPS stood at $1.95, impacted by higher input costs and competitive pressures. Operating cash flow was $268.2 million, while capital expenditures totaled $261.7 million, indicating disciplined reinvestment. The company’s efficiency metrics suggest room for improvement in cost management amid inflationary headwinds.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by cyclical demand and supply chain challenges, though its PG&A segment offers stable margins. Return on invested capital (ROIC) remains under pressure due to elevated debt levels and interest expenses. Polaris’ focus on premium products and electric vehicle innovation could enhance long-term capital efficiency, but near-term profitability is constrained by macroeconomic uncertainties.

Balance Sheet And Financial Health

Polaris’ balance sheet shows $287.8 million in cash and equivalents against total debt of $2.2 billion, resulting in a leveraged position. The debt-to-equity ratio suggests moderate financial risk, though liquidity is supported by operating cash flow. The company’s ability to service debt hinges on sustained demand recovery and cost containment initiatives.

Growth Trends And Dividend Policy

Revenue growth has been uneven, reflecting cyclicality in the powersports industry. Polaris maintains a shareholder-friendly dividend policy, with a dividend per share of $2.65, yielding approximately 3% based on current share prices. Future growth may depend on international expansion and electric vehicle adoption, though near-term headwinds persist.

Valuation And Market Expectations

The stock trades at a forward P/E multiple reflective of subdued earnings expectations. Market sentiment balances Polaris’ strong brand equity against macroeconomic risks and competitive pressures. Valuation metrics suggest the market prices in modest growth, with upside tied to execution on electric vehicle initiatives and margin recovery.

Strategic Advantages And Outlook

Polaris’ strengths include its market-leading brands, diversified product mix, and innovation in electric vehicles. However, the outlook remains cautious due to economic sensitivity and cost pressures. Strategic focus on premium segments and global expansion could drive long-term value, but near-term performance depends on macroeconomic stabilization and execution efficiency.

Sources

10-K filings, company 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