investorscraft@gmail.com

Intrinsic Value of Tennant Company (TNC)

Previous Close$82.80
Intrinsic Value
Upside potential
Previous Close
$82.80

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

Tennant Company operates in the industrial machinery sector, specializing in the design, manufacture, and marketing of cleaning solutions for commercial and industrial environments. Its core revenue model is driven by equipment sales, aftermarket parts, and service offerings, with a focus on innovation in sustainable cleaning technologies. The company serves diverse end markets, including warehousing, retail, and healthcare, leveraging its global distribution network to maintain a competitive edge. Tennant differentiates itself through advanced robotic and autonomous cleaning systems, positioning it as a leader in the evolving smart cleaning solutions space. Its market position is reinforced by strong brand recognition and a commitment to environmental sustainability, which resonates with increasingly eco-conscious customers. The company’s ability to integrate IoT and data analytics into its products further enhances its value proposition in a competitive but fragmented industry.

Revenue Profitability And Efficiency

Tennant reported revenue of $1.29 billion for FY 2024, with net income of $83.7 million, reflecting a net margin of approximately 6.5%. Diluted EPS stood at $4.38, supported by disciplined cost management. Operating cash flow was $89.7 million, though capital expenditures of $20.9 million indicate ongoing investments in innovation and operational efficiency. The company’s ability to convert sales into cash underscores its stable profitability.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power, with ROE and ROA metrics likely aligning with industry averages given its net income and asset base. Capital efficiency is evident in its balanced approach to reinvestment, with capex representing a reasonable share of operating cash flow. Tennant’s focus on high-margin aftermarket services contributes to sustained earnings quality.

Balance Sheet And Financial Health

Tennant maintains a solid balance sheet, with $99.6 million in cash and equivalents against total debt of $254.3 million, suggesting manageable leverage. The debt-to-equity ratio appears conservative, supporting financial flexibility. Liquidity is adequate, with operating cash flow covering interest obligations and funding growth initiatives without undue strain.

Growth Trends And Dividend Policy

Revenue growth trends are steady, driven by demand for automated cleaning solutions. The company’s dividend payout of $1.15 per share reflects a commitment to shareholder returns, with a payout ratio near 26%, leaving room for reinvestment. Tennant’s growth strategy emphasizes technological advancements and geographic expansion, balancing organic and inorganic opportunities.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $4.38 EPS, Tennant’s valuation likely reflects market expectations for mid-single-digit growth. Investors may price in its leadership in sustainable cleaning solutions, though sector-wide competition could temper premium multiples. The stock’s performance hinges on execution in high-growth segments like robotics.

Strategic Advantages And Outlook

Tennant’s strategic advantages include its innovation pipeline and strong aftermarket network, which drive recurring revenue. The outlook is positive, supported by secular trends toward automation and sustainability. Risks include supply chain volatility and competitive pressures, but the company’s niche expertise and global footprint position it well for long-term resilience.

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