GENERAC HOLDINGS INC.

GNRC· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
12.3%
FY2015–2025
Net Income
7.5%
FY2015–2025
Free Cash Flow
6.1%
FY2015–2025
EPS (Diluted)
9.2%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
6.1%
NI ÷ Equity
Return on Assets
2.9%
NI ÷ Assets
Net Profit Margin
3.8%
NI ÷ Revenue
Debt / Equity
0.45x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$4.9B
Per Share (approx.)
$84.25
25% Margin of Safety
$63.19
Conservative entry
50% Margin of Safety
$42.13
Buffett's ideal entry
Growth Rate Used
6.1%
Latest FCF
$268.1M

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$1.4B$97.2M$210.7M$121.1M24.2%6.7%$903.7M$67.3M
2017$1.7B$157.8M$224.1M$176.5M28.5%9.4%$935.1M$138.5M
2018$2.0B$238.3M$199.6M$238.1M31.3%11.8%$900.8M$224.5M
2019$2.2B$252.0M$248.1M$252.0M24.4%11.4%$832.2M$322.9M
2020$2.5B$350.6M$424.4M$357.2M25.2%14.1%$834.0M$655.1M
2021$3.7B$550.5M$301.2M$532.5M24.9%14.7%$882.1M$147.3M
2022$4.6B$399.5M-$27.7M$469.5M17.7%8.8%$1.4B$132.7M
2023$4.0B$214.6M$392.6M$252.1M9.2%5.3%$1.4B$201.0M
2024$4.3B$316.3M$604.6M$351.4M12.7%7.4%$1.2B$281.3M
2025$4.2B$159.6M$268.1M$184.5M6.1%3.8%$1.2B$341.4M
Warren & Charlie
Buffett / Munger — quality, moat & valuation

GENERAC HOLDINGS INC. (GNRC) — Investment Memo

🐂 The Bull Case (Warren's voice)

We aren't looking for a "good" company; we are looking for a wonderful business at a fair price. Is this it?

  • The "Peace of Mind" Monopoly: Generac isn't selling engines; they are selling certainty. In a world of aging infrastructure and volatile weather, they own the dominant "insurance" brand for the home. Their distribution network is a formidable barrier to entry.
  • The Ecosystem Pivot: If management successfully transitions from selling a box (transactional) to managing the home's energy (recurring), the multiple expands. Turning a hardware company into a utility-style service provider is how you create a compounder.
  • Operational Scale: Their cost advantage allows them to squeeze competitors on price while maintaining a dominant shelf presence. Scale is a weapon, provided you have a target.
  • Attractive Entry: Berkshire only moves when the market is panicked. If the stock is priced for a permanent decline, but the grid remains fragile, the asymmetry becomes irresistible.
  • Price for Interest: I would only consider this if the price reflects a deeply impaired business, as the current capital efficiency doesn't justify a premium.

🐻 The Bear Case (Charlie inverts)

“Show me where I’ll die and I won’t go there.” Here is where this business expires:

  • The "Tesla" Displacement: The structural threat isn't a recession; it's the obsolescence of the internal combustion engine. If integrated solar + battery storage (Powerwalls, etc.) reaches a price-performance parity that renders gas generators a "legacy" product, the moat evaporates. This isn't a dip; it's a cliff.
  • The Diworsification Spiral: Management is exhibiting the classic "Empire Builder" syndrome. Buying Ageto and Wolverine while core ROE collapses from 31.3% to 6.1% is a red flag. They are spending cash to buy growth because they can no longer create it organically.
  • The Accounting Mirage: The divergence between Net Income and Free Cash Flow is a flashing siren. When $0.4B in profit yields $0.0B in cash, you aren't running a business; you're running a spreadsheet. Paper profits don't pay dividends.
  • Most Likely Failure: The "Clean Energy" pivot becomes a capital-intensive treadmill. They will burn through their remaining cash and increase their $1.2B debt load to chase a market where they have no pricing power. Timeframe: 3–5 years.

💰 Valuation & Margin of Safety

The DCF provides a ceiling, not a floor.

  • Intrinsic value estimate: $84.25 per share
  • 25% margin of safety entry: $63.19 (Conservative)
  • 50% margin of safety entry: $42.13 (Buffett's ideal)

Current Assessment: At a DCF of $84.25, the business is fairly valued only if you believe the current decay is temporary. Given the collapse in ROE and the NI/FCF gap, the "intrinsic value" is likely overstated because it assumes a terminal growth that the current margins cannot support. It is currently an expensive bet on a turnaround.

Verdict: PASS

The collapse of capital efficiency from 31.3% to 6.1% is a structural failure, not a cyclical dip. We do not buy businesses where the accountants are working harder than the engineers. Until the FCF catches up to the reported earnings, this is a "no" at any price above $42.13.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.