investorscraft@gmail.com

Intrinsic ValueLyondellBasell Industries N.V. (0EDD.L)

Previous Close£47.94
Intrinsic Value
Upside potential
Previous Close
£47.94

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

LyondellBasell Industries N.V. is a global leader in the production of olefins, polyolefins, and specialty chemicals, serving diverse industries such as packaging, automotive, construction, and consumer goods. The company operates through six segments, including Olefins and Polyolefins, Intermediates and Derivatives, Advanced Polymer Solutions, and Refining, leveraging integrated manufacturing and technology licensing to drive efficiency. Its product portfolio spans polyethylene, polypropylene, propylene oxide derivatives, and engineered polymers, catering to high-demand applications. LyondellBasell holds a strong competitive position due to its scale, proprietary technologies, and global footprint, with production facilities across the Americas, Europe, and Asia. The company's refining segment further diversifies its revenue streams by processing crude oil into gasoline and distillates. As a key player in the industrial materials sector, LyondellBasell benefits from long-term demand trends in lightweight materials and sustainable solutions, though it faces cyclicality inherent in the chemicals industry. Its focus on operational excellence and innovation supports its market leadership in polyolefins and intermediates.

Revenue Profitability And Efficiency

LyondellBasell reported revenue of $40.3 billion in the latest fiscal year, with net income of $1.36 billion, reflecting margin pressures amid fluctuating feedstock costs. Operating cash flow stood at $3.82 billion, supporting capital expenditures of $1.84 billion. The company's diversified segments help mitigate volatility, though refining and intermediates face cyclical headwinds. Diluted EPS of $4.15 indicates moderate profitability in a challenging environment.

Earnings Power And Capital Efficiency

The company's earnings power is underpinned by its integrated operations and cost-efficient production. Capital expenditures are directed toward maintenance and selective growth projects, with free cash flow supporting dividends and debt management. Return metrics are influenced by commodity price swings, but LyondellBasell's scale and technology licensing provide stable ancillary income.

Balance Sheet And Financial Health

LyondellBasell maintains a solid liquidity position with $3.38 billion in cash and equivalents, against total debt of $12.92 billion. The balance sheet reflects prudent leverage, with ample coverage from operating cash flows. The company's financial flexibility allows for sustained investments and shareholder returns, though debt levels warrant monitoring given industry cyclicality.

Growth Trends And Dividend Policy

Growth is driven by demand for lightweight and sustainable materials, with strategic investments in circular economy initiatives. The company pays a robust dividend of $5.36 per share, underscoring its commitment to shareholder returns. Volume growth in polyolefins and derivatives remains a key focus, offsetting macroeconomic uncertainties.

Valuation And Market Expectations

With a market capitalization of $17.93 billion and a beta of 0.89, LyondellBasell trades at a discount to peers, reflecting cyclical risks. Investors likely price in modest earnings recovery potential, balanced by its dividend yield and operational resilience. Valuation multiples suggest cautious optimism around commodity chemical margins.

Strategic Advantages And Outlook

LyondellBasell's strengths lie in its global scale, proprietary technologies, and diversified product mix. The outlook hinges on feedstock cost management and demand recovery in key end markets. Strategic initiatives in sustainability and licensing could enhance long-term competitiveness, though near-term earnings may remain volatile.

Sources

Company filings, 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