investorscraft@gmail.com

Intrinsic ValueHuntsman Corporation (HUN)

Previous Close$10.82
Intrinsic Value
Upside potential
Previous Close
$10.82

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

Huntsman Corporation operates as a global manufacturer and marketer of differentiated organic chemical products, serving a diverse range of industries including construction, automotive, textiles, and energy. The company generates revenue through the production and sale of polyurethanes, performance products, and advanced materials, leveraging its vertically integrated supply chain to optimize cost efficiency. Huntsman’s market position is strengthened by its focus on innovation and sustainability, catering to high-growth segments such as lightweight materials and energy-efficient solutions. Its competitive edge lies in proprietary technologies and long-term customer relationships, though it faces cyclical demand fluctuations inherent in the chemical sector. The company’s strategic investments in specialty chemicals aim to reduce exposure to commodity price volatility while enhancing margins.

Revenue Profitability And Efficiency

Huntsman reported revenue of $6.04 billion for FY 2024, with a net loss of $189 million, reflecting margin pressures from raw material costs and weaker demand. Operating cash flow stood at $263 million, while capital expenditures totaled $184 million, indicating disciplined investment. The diluted EPS of -$1.1 underscores near-term profitability challenges, though cash generation remains a positive highlight.

Earnings Power And Capital Efficiency

The company’s negative earnings reflect cyclical headwinds, but its operating cash flow suggests underlying earnings power. Capital efficiency is moderated by high debt levels, with interest coverage likely strained. Huntsman’s focus on high-margin specialties could improve returns, but execution risks persist given macroeconomic uncertainties.

Balance Sheet And Financial Health

Huntsman’s balance sheet shows $340 million in cash against $2.24 billion in total debt, indicating leveraged positioning. Liquidity appears manageable, but elevated leverage could constrain flexibility during downturns. The company’s ability to maintain dividends amid losses will depend on cash flow stability and debt covenants.

Growth Trends And Dividend Policy

Growth trends are muted due to sector-wide softness, though Huntsman’s dividend of $1 per share signals commitment to shareholder returns. Long-term growth hinges on specialty chemical demand and operational improvements. Dividend sustainability remains a watchpoint given current earnings volatility.

Valuation And Market Expectations

The market likely prices Huntsman at a discount due to cyclical risks and negative earnings. Valuation multiples may reflect skepticism about near-term recovery, though upside could emerge from margin expansion or debt reduction.

Strategic Advantages And Outlook

Huntsman’s strengths include its diversified product portfolio and innovation pipeline, but macroeconomic and input cost pressures pose risks. The outlook remains cautious, with recovery contingent on industrial demand revival and cost management.

Sources

Company 10-K, investor presentations

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