Previous Close | $38.58 |
Intrinsic Value | $11.06 |
Upside potential | -71% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Valvoline FY2023 10-K, Investor Relations releases
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |