investorscraft@gmail.com

Intrinsic Value of Woodward, Inc. (WWD)

Previous Close$251.56
Intrinsic Value
Upside potential
Previous Close
$251.56

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

Woodward, Inc. operates as a leading designer, manufacturer, and service provider of energy control and optimization solutions for the aerospace and industrial markets. The company’s core revenue model is driven by proprietary technologies in fuel, combustion, fluid, actuation, and electronic control systems, serving high-performance applications in commercial and military aircraft, power generation, and industrial equipment. Woodward holds a strong competitive position due to its deep engineering expertise, long-term customer relationships, and critical role in enhancing efficiency and reliability for mission-critical systems. Its aerospace segment benefits from steady demand in both OEM and aftermarket channels, while the industrial segment capitalizes on global energy transition trends, including cleaner power generation and electrification. The company’s market leadership is reinforced by its ability to innovate alongside evolving regulatory and environmental standards, positioning it as a trusted partner in industries where precision and durability are paramount.

Revenue Profitability And Efficiency

Woodward reported revenue of $3.32 billion for FY 2024, with net income of $373 million, reflecting an 11.2% net margin. Diluted EPS stood at $6.01, demonstrating solid profitability. Operating cash flow was robust at $439 million, though capital expenditures of $96 million indicate moderate reinvestment needs. The company’s efficiency metrics suggest disciplined cost management, supported by its focus on high-margin aerospace and industrial solutions.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified revenue streams and recurring aftermarket demand in aerospace. Woodward’s capital efficiency is evident in its ability to generate strong operating cash flow relative to net income, with a free cash flow yield supporting reinvestment and shareholder returns. Its R&D focus on energy optimization aligns with long-term industry trends, enhancing sustainable earnings potential.

Balance Sheet And Financial Health

Woodward maintains a balanced financial position, with $282 million in cash and equivalents against $895 million in total debt. The leverage ratio appears manageable, given steady cash flow generation. The company’s liquidity supports ongoing operations and strategic initiatives, while its debt profile reflects prudent financing for growth and working capital needs.

Growth Trends And Dividend Policy

Growth is driven by aerospace OEM demand and industrial energy efficiency trends, with potential upside from defense spending and electrification. Woodward’s dividend of $1.06 per share signals a commitment to shareholder returns, though the payout ratio remains conservative, allowing flexibility for reinvestment. Historical trends suggest a focus on organic growth complemented by selective acquisitions.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $6.01 EPS, Woodward’s valuation reflects expectations for steady mid-single-digit growth, aligned with aerospace cycle recovery and industrial expansion. Market sentiment appears balanced, pricing in the company’s resilient margins and exposure to long-term energy transition themes.

Strategic Advantages And Outlook

Woodward’s strategic advantages include its technological leadership, entrenched customer relationships, and dual exposure to aerospace and industrial markets. The outlook remains positive, supported by defense budget tailwinds and industrial decarbonization trends. Risks include supply chain volatility and aerospace cyclicality, but the company’s diversified portfolio and innovation pipeline position it for sustained performance.

Sources

10-K filing, company investor relations

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