CompX International Inc.

CompX International Inc.

CIXยทAMEX

$24.37

+1.0%
IndustrialsSecurity & Protection Services

CompX International Inc. manufactures and sells security products and recreational marine components primarily in North America. It operates in two segments, Security Products and Marine Components. The Security Products segment manufactures mechanical and electrical cabinet locks, and other locking mechanisms used in various applications, including ignition systems, mailboxes, file cabinets, desk drawers, tool storage cabinets, high security medical cabinetry, integrated inventory and access control secured narcotics boxes, electrical circuit panels, storage compartments, gas station security, and vending and cash containment machines. This segment serves recreational transportation, postal, office and institutional furniture, cabinetry, tool storage, healthcare, and other industries. The Marine Components segment manufactures and distributes stainless steel exhaust headers, exhaust pipes, mufflers, and other exhaust components; gauges, such as GPS speedometers and tachometers; mechanical and electronic controls and throttles; wake enhancement systems, trim tabs, steering wheels, and billet aluminum accessories; dash panels, LED indicators, and wire harnesses; and grab handles, pin cleats, and related hardware and accessories primarily for performance and ski/wakeboard boats for the recreational marine and other industries. The company sells its products directly to original equipment manufacturers, as well as through distributors. The company was incorporated in 1993 and is based in Dallas, Texas. CompX International Inc. is a subsidiary of NL Industries, Inc.

At a Glance

Live Snapshot
Market Cap$300.31M
EPS1.5800
P/E Ratio15.42
Earnings Date08/04/2026
CompX International Inc.

CompX International Inc. Fair Value Envelope

CIX ยท AMEX

Our analysis suggests that CIX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $24.37, this represents a potential HIDDEN relative to our calculated worth for CompX International Inc..

Intrinsic Value
Current Price: $24.37

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$142.2M
+ Cash & Equivalents$54.1M
Firm Value$196.3M
- Debt$0
Equity Value$196.3M
/ Shares Outstanding12,323,057B
DCF Value$16
OVERVALUED BY 35%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$20.3M
$18.1M
$16.1M
$14.3M
$12.7M
$11.3M
$10.1M
$8.9M
$7.9M
$7.1M
Maintenance CapEx
-$666.4K
-$592.5K
-$526.9K
-$468.5K
-$416.6K
-$370.4K
-$329.4K
-$292.9K
-$260.4K
-$231.6K
Owner Earnings
$19.7M
$17.5M
$15.6M
$13.8M
$12.3M
$10.9M
$9.7M
$8.6M
$7.7M
$6.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$18.2M
$15.0M
$12.3M
$10.2M
$8.4M
$6.9M
$5.7M
$4.7M
$3.8M
$3.2M
Terminal Value represents 37.9% of Enterprise Value