investorscraft@gmail.com

Intrinsic Value of Valvoline Inc. (VVV)

Previous Close$38.58
Intrinsic Value
Upside potential
Previous Close
$38.58

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

Valvoline Inc. operates as a leading global supplier of premium automotive lubricants and services, primarily serving the automotive aftermarket industry. The company generates revenue through its branded motor oils, maintenance services, and quick-lube retail locations under the Valvoline Instant Oil Change (VIOC) brand. Valvoline’s vertically integrated model spans manufacturing, distribution, and retail, positioning it as a key player in the $40B+ global lubricants market. Its focus on high-margin services and strong brand recognition provides resilience against commoditization pressures. The company competes with both integrated oil majors and independent lubricant blenders, differentiating itself through technical expertise, OEM partnerships, and a growing direct-to-consumer retail footprint. Valvoline’s strategic shift toward asset-light operations following the separation of its retail services business enhances capital efficiency while maintaining market leadership in core lubricant segments.

Revenue Profitability And Efficiency

Valvoline reported $1.62B in revenue with $211.5M net income, reflecting a 13.1% net margin. Operating cash flow of $265.1M demonstrates solid conversion, though $224.4M in capex indicates ongoing retail network investments. The absence of dividends suggests capital allocation prioritizes growth initiatives over shareholder payouts. Margins benefit from premium product mix and VIOC's service-oriented model, offsetting raw material volatility.

Earnings Power And Capital Efficiency

Diluted EPS of $1.61 reflects moderate leverage from 130.1M shares outstanding. The capital-light lubricant blending business generates stable cash flows, while VIOC locations provide recurring high-margin revenue. Debt-to-equity metrics warrant monitoring given $1.37B total debt against $68.3M cash, though operating cash flow coverage remains adequate at 0.19x.

Balance Sheet And Financial Health

The balance sheet shows $68.3M in cash against $1.37B total debt, indicating leveraged positioning post-retail spin-off. Absence of near-term maturities provides flexibility. Working capital efficiency is evident in positive operating cash flow generation, supporting liquidity needs despite elevated leverage ratios common in the capital-intensive automotive services sector.

Growth Trends And Dividend Policy

Valvoline prioritizes organic growth via VIOC expansion and international lubricant distribution over dividends. The zero dividend policy aligns with reinvestment needs in higher-return retail and commercial channels. Same-store sales growth and market share gains in synthetic lubricants remain key performance indicators, supported by secular trends toward extended vehicle service intervals.

Valuation And Market Expectations

Current valuation reflects expectations for mid-single-digit revenue growth and margin expansion from VIOC unit economics. The market appears to price in successful execution of the asset-light transition, with EV/EBITDA multiples benchmarking against specialty chemical peers rather than traditional automotive aftermarket companies.

Strategic Advantages And Outlook

Valvoline's dual-engine model—combining stable lubricant sales with high-growth retail services—provides diversification benefits. OEM approvals and brand equity in critical product categories create pricing power. Near-term focus includes optimizing the post-spinoff capital structure and scaling VIOC's footprint, while long-term growth hinges on capturing electric vehicle fluid opportunities and international market penetration.

Sources

Valvoline FY2023 10-K, Investor Relations releases

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