investorscraft@gmail.com

Intrinsic ValueTetra Tech, Inc. (TTEK)

Previous Close$36.14
Intrinsic Value
Upside potential
Previous Close
$36.14

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

Tetra Tech, Inc. is a leading provider of consulting and engineering services, specializing in water, environment, infrastructure, and resource management. The company operates across government and commercial sectors, delivering high-end technical solutions for complex challenges such as climate resilience, sustainable infrastructure, and environmental compliance. Its revenue model is project-based, with long-term contracts providing stability, while its expertise in water and environmental services positions it as a trusted partner for public agencies and private clients globally. Tetra Tech differentiates itself through deep domain knowledge, advanced data analytics, and a decentralized operating structure that fosters local expertise with global scalability. The firm’s focus on sustainability and digital innovation enhances its competitive edge in a fragmented industry, where regulatory tailwinds and increasing demand for climate adaptation solutions drive growth. Its market leadership is reinforced by strategic acquisitions, which expand its technical capabilities and geographic reach.

Revenue Profitability And Efficiency

Tetra Tech reported revenue of $5.20 billion in FY 2024, with net income of $333.4 million, reflecting a net margin of approximately 6.4%. Diluted EPS stood at $1.23, supported by disciplined cost management and operational leverage. Operating cash flow was robust at $358.7 million, though capital expenditures were modest at $18.1 million, indicating capital-light operations and efficient reinvestment.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with operating cash flow covering interest and growth investments comfortably. Its capital efficiency is evident in its low capex requirements relative to revenue, allowing for strong free cash flow generation. The firm’s asset-light consulting model enhances returns on invested capital, though further details on ROIC are needed for a deeper assessment.

Balance Sheet And Financial Health

Tetra Tech maintains a solid balance sheet with $232.7 million in cash and equivalents against $1.02 billion in total debt, suggesting manageable leverage. The debt level appears sustainable given steady cash flows, but refinancing risks in a rising rate environment warrant monitoring. Shareholder equity remains healthy, supporting liquidity and financial flexibility.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by acquisitions and organic demand for environmental and water services. The company pays a modest dividend ($0.239 per share), reflecting a conservative payout policy that prioritizes reinvestment and M&A. Future growth is likely tied to regulatory trends and Tetra Tech’s ability to scale high-margin technical services.

Valuation And Market Expectations

The market appears to value Tetra Tech’s stable cash flows and niche expertise, though specific valuation multiples are unavailable. Investor expectations likely hinge on sustained contract wins and margin expansion, particularly in high-growth areas like climate resilience and digital water solutions.

Strategic Advantages And Outlook

Tetra Tech’s key advantages include its technical specialization, decentralized yet integrated operations, and strong client relationships. The outlook is positive, supported by increasing global focus on sustainability and infrastructure modernization. Execution risks include integration of acquisitions and potential delays in public-sector funding cycles.

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