NL Industries, Inc.

NL Industries, Inc.

NLยทNYSE

$5.91

+1.4%
IndustrialsSecurity & Protection Services

NL Industries, Inc., through its subsidiary, CompX International Inc., operates in the component products industry in the United States and internationally. The company manufactures and sells mechanical and electronic cabinet locks, and other locking mechanisms, including disc tumbler locks, pin tumbler locking mechanisms, and CompX eLock and StealthLock electronic locks for use in various applications, such as ignition systems, mailboxes, file cabinets, desk drawers, tool storage cabinets, integrated inventory and access control secured narcotics boxes, vending and cash containment machines, medical cabinetry, electronic circuit panels, storage compartments, and gas station security. It also offers original equipment and aftermarket 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 devices, trim tabs, steering wheels, and other billet aluminum accessories; grab handles, pin cleats, and other accessories; and dash panels, LED indicators, wire harnesses, and other accessories primarily for performance and ski/wakeboard boats. In addition, the company offers insurance brokerage and risk management services. It sells its component products directly to original equipment manufacturers, as well as through distributors. NL Industries, Inc. was founded in 1891 and is based in Dallas, Texas. NL Industries, Inc. is a subsidiary of Valhi, Inc.

At a Glance

Live Snapshot
Market Cap$288.78M
EPS-0.7700
P/E Ratio-7.07
Earnings Date08/05/2026
NL Industries, Inc.

NL Industries, Inc. Fair Value Envelope

NL ยท NYSE

Our analysis suggests that NL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5.91, this represents a potential HIDDEN relative to our calculated worth for NL Industries, Inc..

Intrinsic Value
Current Price: $5.91

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-$32.0M
+ Cash & Equivalents$113.7M
Firm Value$81.7M
- Debt$500.0K
Equity Value$81.2M
/ Shares Outstanding48,862,734B
DCF Value$2
OVERVALUED BY 72%

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
-$18.2M
-$9.1M
-$4.6M
-$2.3M
-$1.1M
-$568.8K
-$284.4K
-$142.2K
-$71.1K
-$35.5K
Maintenance CapEx
-$374.7K
-$187.4K
-$93.7K
-$46.8K
-$23.4K
-$11.7K
-$5.9K
-$2.9K
-$1.5K
-$732
Owner Earnings
-$18.6M
-$9.3M
-$4.6M
-$2.3M
-$1.2M
-$580.5K
-$290.3K
-$145.1K
-$72.6K
-$36.3K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$17.2M
-$8.0M
-$3.7M
-$1.7M
-$790.2K
-$365.8K
-$169.4K
-$78.4K
-$36.3K
-$16.8K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.