Hurco Companies, Inc.

Hurco Companies, Inc.

HURCยทNASDAQ

$16.62

+0.91%
IndustrialsIndustrial - Machinery

Hurco Companies, Inc., an industrial technology company, designs, manufactures, and sells computerized machine tools to companies in the metal cutting industry worldwide. The company's principal products include general-purpose computerized machine tools, including vertical and horizontal machining centers, turning centers, and toolroom machines. It also provides computer control systems and related software for press brake applications. In addition, the company offers machine tool components, automation integration equipment, and solutions for job shops; and software options, control upgrades, and accessories and replacement parts for its products, as well as customer service, training, and applications support services. It serves independent job shops and specialized short-run production applications within large manufacturing operations, as well as precision tool, die, and mold manufacturers in aerospace, defense, medical equipment, energy, automotive/transportation, electronics, and computer industries. The company sells its products under the Hurco, Milltronics, and Takumi brands through independent agents and distributors, as well as through its direct sales and service organizations. Hurco Companies, Inc. was incorporated in 1968 and is headquartered in Indianapolis, Indiana.

At a Glance

Live Snapshot
Market Cap$107.14M
EPS-2.3400
P/E Ratio-7.10
Earnings Date06/05/2026
Hurco Companies, Inc.

Hurco Companies, Inc. Fair Value Envelope

HURC ยท NASDAQ

Our analysis suggests that HURC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $16.62, this represents a potential HIDDEN relative to our calculated worth for Hurco Companies, Inc..

Intrinsic Value
Current Price: $16.62

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$158.0B
+ Cash & Equivalents$48.7M
Firm Value$158.1B
- Debt$11.9M
Equity Value$158.1B
/ Shares Outstanding6,465,747B
DCF Value$24.4K
UNDERVALUED BY 146977%

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
$35.1M
$70.2M
$140.5M
$281.0M
$562.0M
$1.1B
$2.2B
$4.5B
$9.0B
$18.0B
Maintenance CapEx
-$364.0K
-$728.0K
-$1.5M
-$2.9M
-$5.8M
-$11.6M
-$23.3M
-$46.6M
-$93.2M
-$186.4M
Owner Earnings
$34.8M
$69.5M
$139.0M
$278.1M
$556.1M
$1.1B
$2.2B
$4.4B
$8.9B
$17.8B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$32.2M
$59.6M
$110.4M
$204.4M
$378.5M
$700.9M
$1.3B
$2.4B
$4.5B
$8.2B
Terminal Value represents 88.7% of Enterprise Value