investorscraft@gmail.com

Intrinsic Value of UFP Industries, Inc. (UFPI)

Previous Close$104.79
Intrinsic Value
Upside potential
Previous Close
$104.79

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

UFP Industries, Inc. operates as a leading manufacturer and distributor of wood and wood-alternative products, serving diverse markets including residential construction, industrial packaging, and commercial infrastructure. The company generates revenue through the sale of lumber, engineered wood components, and specialty packaging solutions, leveraging its vertically integrated supply chain to maintain cost efficiency. Its market position is strengthened by a broad product portfolio and strategic acquisitions, enabling it to cater to both large-scale builders and niche industrial clients. UFP Industries differentiates itself through innovation in sustainable materials and customized solutions, aligning with growing demand for eco-friendly construction practices. The company’s decentralized operating model allows regional adaptability, ensuring responsiveness to local market dynamics. With a strong foothold in North America, UFP Industries competes with national and regional players, balancing scale with agility to capture growth in fragmented segments like modular housing and protective packaging.

Revenue Profitability And Efficiency

In FY 2024, UFP Industries reported revenue of $6.65 billion, with net income of $414.6 million, reflecting a net margin of approximately 6.2%. Diluted EPS stood at $7.08, supported by disciplined cost management and operational leverage. Operating cash flow of $642.6 million underscores robust liquidity generation, while capital expenditures of $232.3 million indicate sustained investment in capacity and efficiency improvements.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to convert revenue into operating cash flow at a 9.7% rate, excluding capex. With a conservative debt profile ($356.9 million) and substantial cash reserves ($1.17 billion), UFP Industries maintains flexibility for strategic initiatives. Its capital-light model and focus on working capital optimization contribute to consistent returns on invested capital.

Balance Sheet And Financial Health

UFP Industries boasts a strong balance sheet, with cash and equivalents exceeding total debt by $814.9 million, ensuring low financial risk. The debt-to-equity ratio remains minimal, reflecting prudent leverage. Shareholders’ equity is bolstered by retained earnings, with no significant liquidity constraints evident from operational or financing activities.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by acquisitions and organic demand in construction and industrial markets. The company’s dividend policy, with a $1.34 annual payout per share, reflects a commitment to returning capital while retaining ample funds for reinvestment. Dividend coverage remains strong, with a payout ratio below 20% of net income.

Valuation And Market Expectations

Trading at a P/E multiple derived from $7.08 EPS, UFP Industries’ valuation reflects expectations of mid-single-digit earnings growth, tempered by cyclical exposure to housing markets. The market likely prices in continued margin resilience and opportunistic M&A, given the company’s cash-rich position.

Strategic Advantages And Outlook

UFP Industries’ strategic advantages include vertical integration, regional diversification, and a focus on sustainable products. The outlook remains positive, supported by long-term construction demand and industrial packaging trends. Risks include raw material volatility, but the company’s hedging capabilities and pricing power mitigate downside potential.

Sources

Company 10-K (CIK: 0000912767), Bloomberg financial data

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