investorscraft@gmail.com

Intrinsic ValueCalumet, Inc. (CLMT)

Previous Close$22.41
Intrinsic Value
Upside potential
Previous Close
$22.41

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

Calumet, Inc. operates as a specialty petroleum products manufacturer, focusing on niche markets such as lubricating oils, waxes, and asphalt. The company serves diverse industries, including automotive, construction, and industrial sectors, leveraging its vertically integrated refining and processing capabilities. Unlike traditional refiners, Calumet emphasizes high-margin specialty products, which provide insulation from broader commodity price volatility. Its market position is bolstered by long-term customer relationships and proprietary formulations, though it faces competition from larger integrated oil companies and regional players. The company’s revenue model hinges on product differentiation and operational flexibility, allowing it to adapt to shifting demand in its target segments. While its niche focus reduces direct exposure to crude oil price swings, it also limits scalability compared to peers with broader refining portfolios. Calumet’s strategic emphasis on innovation and sustainability, including bio-based product development, positions it to capitalize on evolving regulatory and consumer trends in the specialty chemicals space.

Revenue Profitability And Efficiency

Calumet reported revenue of $4.19 billion for the period, but net income remained negative at -$222 million, reflecting persistent margin pressures and operational challenges. Diluted EPS stood at -$2.67, underscoring profitability struggles. Operating cash flow was negative at -$46.4 million, exacerbated by capital expenditures of -$76.7 million, indicating tight liquidity and reinvestment needs. These metrics suggest inefficiencies in cost management and working capital utilization.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight weak capital efficiency, with significant debt obligations further straining financial flexibility. Elevated interest expenses and refinancing risks may constrain future investments. Asset turnover appears suboptimal, given the revenue-to-capital expenditure ratio, though the specialty product focus could yield higher returns if operational execution improves.

Balance Sheet And Financial Health

Calumet’s balance sheet shows $38.1 million in cash against $2.34 billion in total debt, signaling high leverage and liquidity risks. The debt-heavy structure increases vulnerability to interest rate fluctuations and refinancing challenges. Absence of dividends aligns with capital preservation priorities, but sustained negative cash flows could necessitate further restructuring or asset sales.

Growth Trends And Dividend Policy

Growth prospects are tempered by cyclical end-market demand and operational headwinds. No dividend payments reflect a focus on debt reduction and liquidity management. Future expansion likely hinges on margin recovery and specialty product adoption, though macroeconomic uncertainties pose downside risks.

Valuation And Market Expectations

The market appears skeptical of Calumet’s turnaround potential, given its consistent losses and leveraged position. Valuation multiples likely reflect concerns over sustainability, with investors awaiting clearer signs of operational stabilization or strategic pivots.

Strategic Advantages And Outlook

Calumet’s niche expertise and vertical integration offer differentiation, but execution risks and debt overhang cloud the outlook. Success depends on margin improvement, debt management, and leveraging its specialty product portfolio. Macroeconomic recovery and cost discipline could provide tailwinds, though competitive and regulatory pressures persist.

Sources

Company filings (10-K), Bloomberg

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