investorscraft@gmail.com

Intrinsic ValueTrimble Inc. (TRMB)

Previous Close$80.88
Intrinsic Value
Upside potential
Previous Close
$80.88

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

Trimble Inc. operates as a technology company specializing in advanced positioning, modeling, and data analytics solutions across industries such as agriculture, construction, geospatial, and transportation. The company generates revenue through a mix of hardware, software, and subscription services, leveraging its expertise in GPS, laser, optical, and inertial technologies. Trimble serves a diverse customer base, from small contractors to large enterprises, enabling precision and efficiency in workflow management. Its market position is strengthened by a robust portfolio of integrated solutions, including autonomous machinery, survey-grade instruments, and cloud-based collaboration tools. The company competes in highly specialized niches, often as a leader in innovation, though it faces competition from both established industrial players and emerging tech firms. Strategic acquisitions and partnerships have expanded its capabilities, reinforcing its role as a critical enabler of digital transformation in asset-heavy industries.

Revenue Profitability And Efficiency

Trimble reported revenue of $3.68 billion for FY 2025, with net income reaching $1.50 billion, reflecting strong profitability. Diluted EPS stood at $6.09, indicating efficient earnings distribution. Operating cash flow was robust at $531.4 million, supported by disciplined capital expenditures of $33.6 million, underscoring prudent financial management. The company’s ability to convert revenue into cash highlights operational efficiency and a scalable business model.

Earnings Power And Capital Efficiency

Trimble’s earnings power is evident in its high net income margin of approximately 40.8%, driven by premium technology offerings and recurring revenue streams. Capital efficiency is demonstrated by its ability to generate significant operating cash flow relative to capital expenditures, suggesting effective reinvestment strategies. The absence of dividends allows for greater capital allocation flexibility, supporting growth initiatives and debt management.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with $738.8 million in cash and equivalents, providing liquidity. Total debt of $1.51 billion is manageable given its cash flow generation, though leverage metrics warrant monitoring. Trimble’s financial health appears stable, with sufficient resources to fund operations and strategic investments without undue strain.

Growth Trends And Dividend Policy

Trimble’s growth is fueled by technological innovation and expansion into high-margin software and services. The company does not currently pay dividends, opting instead to reinvest in R&D and acquisitions. This aligns with its focus on long-term value creation, though future dividend introductions could appeal to income-oriented investors if cash reserves grow sustainably.

Valuation And Market Expectations

With a market capitalization derived from its share price and 245.5 million shares outstanding, Trimble’s valuation reflects investor confidence in its technology leadership and growth prospects. The high EPS suggests strong earnings multiples, though comparisons to peers in industrial tech are necessary for context. Market expectations likely hinge on continued execution in software adoption and international expansion.

Strategic Advantages And Outlook

Trimble’s strategic advantages lie in its deep industry expertise, diversified product portfolio, and recurring revenue model. The outlook remains positive, supported by trends in automation, smart infrastructure, and sustainable resource management. Challenges include competitive pressures and macroeconomic volatility, but the company’s innovation pipeline positions it well for sustained relevance in evolving markets.

Sources

Company filings (10-K), investor presentations

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