investorscraft@gmail.com

Intrinsic Value of Olin Corporation (OLN)

Previous Close$21.88
Intrinsic Value
Upside potential
Previous Close
$21.88

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

Olin Corporation operates as a vertically integrated global manufacturer and distributor of chemical products, primarily serving industrial and commercial markets. The company’s core segments include Chlor Alkali Products and Vinyls, Epoxy, and Winchester, with products ranging from chlorine and caustic soda to ammunition systems. Olin leverages its cost-advantaged production facilities and long-term customer contracts to maintain stability in cyclical markets. Its market position is strengthened by strategic backward integration, ensuring supply chain resilience and competitive pricing. The company serves diverse end markets such as water treatment, pulp and paper, and defense, balancing exposure to both commodity and specialty chemicals. Olin’s Winchester segment further diversifies its revenue streams, benefiting from steady demand in the aerospace and military sectors. This multi-pronged approach allows Olin to mitigate sector-specific volatility while capitalizing on niche opportunities.

Revenue Profitability And Efficiency

Olin reported revenue of $6.54 billion for FY 2024, with net income of $108.6 million, reflecting a net margin of approximately 1.7%. Operating cash flow stood at $503.2 million, indicating reasonable conversion of earnings to cash. Capital expenditures of $195.1 million suggest disciplined reinvestment, though free cash flow generation remains modest relative to debt levels. The diluted EPS of $0.91 underscores the impact of cyclical pressures on profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by commodity price fluctuations, particularly in Chlor Alkali markets. Olin’s capital efficiency is challenged by its debt-heavy structure, though operating cash flow coverage of interest expenses appears manageable. The Epoxy and Winchester segments provide higher-margin contributions, partially offsetting volatility in base chemical operations.

Balance Sheet And Financial Health

Olin’s balance sheet shows $175.6 million in cash against $3.15 billion in total debt, indicating leveraged positioning. The debt-to-equity ratio remains elevated, though liquidity is supported by operating cash flows. Asset turnover metrics suggest efficient utilization of industrial assets, but refinancing risks persist given current interest rate environments.

Growth Trends And Dividend Policy

Recent performance reflects muted growth amid chemical sector headwinds, though Winchester continues to deliver stable returns. Olin maintains a dividend policy with $0.80 per share annual payouts, yielding approximately 1.2%, signaling commitment to shareholder returns despite cyclical pressures. Management prioritizes debt reduction over aggressive expansion in the near term.

Valuation And Market Expectations

The market appears to price Olin as a cyclical turnaround story, with valuations reflecting subdued near-term earnings expectations. Trading at a mid-single-digit P/E multiple, the stock discounts ongoing commodity challenges but may offer upside if epoxy or defense demand accelerates.

Strategic Advantages And Outlook

Olin’s integrated model and Winchester’s counter-cyclical demand provide strategic buffers. Outlook remains cautious due to uncertain chemical pricing, but cost leadership and contractual arrangements position the company for gradual recovery. Long-term opportunities exist in epoxy composites for renewable energy and aerospace applications.

Sources

Olin Corporation 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