investorscraft@gmail.com

Intrinsic ValueCleveland-Cliffs Inc. (0I0H.L)

Previous Close£13.90
Intrinsic Value
Upside potential
Previous Close
£13.90

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

Cleveland-Cliffs Inc. is a leading North American flat-rolled steel producer, specializing in a diversified portfolio of carbon and stainless steel products, including hot-rolled, cold-rolled, and advanced high-strength steel. The company serves key industries such as automotive, infrastructure, and manufacturing, leveraging its vertically integrated operations, which include five iron ore mines in Minnesota and Michigan. This integration provides cost advantages and supply chain stability, positioning it as a critical supplier in the steel industry. Cleveland-Cliffs differentiates itself through its ability to produce specialized steel products like grain-oriented electrical steel and tinplate, catering to niche markets with higher margins. Its market position is reinforced by long-term customer relationships and a focus on innovation, particularly in lightweight and high-strength steel for automotive applications. Despite competitive pressures from global steel producers, the company maintains a strong regional presence, supported by its strategic assets and operational scale.

Revenue Profitability And Efficiency

In FY 2023, Cleveland-Cliffs reported revenue of $19.2 billion, reflecting its significant scale in the steel industry. However, the company faced profitability challenges, with a net loss of $754 million and diluted EPS of -$1.57, likely due to volatile raw material costs and pricing pressures. Operating cash flow stood at $105 million, while capital expenditures were substantial at $695 million, indicating ongoing investments in operational efficiency and capacity.

Earnings Power And Capital Efficiency

The company's earnings power is tempered by cyclical industry dynamics and high fixed costs, as evidenced by its recent net loss. Capital efficiency remains a focus, with significant expenditures directed toward maintaining and upgrading its production facilities. The lack of dividend payments suggests a prioritization of reinvestment and debt management over shareholder returns in the near term.

Balance Sheet And Financial Health

Cleveland-Cliffs' balance sheet shows $54 million in cash and equivalents against total debt of $7.1 billion, highlighting a leveraged position. The high debt load, coupled with negative net income, raises concerns about financial flexibility, though its asset base and integrated operations provide some stability. Investors should monitor debt reduction efforts and cash flow generation closely.

Growth Trends And Dividend Policy

Growth prospects are tied to demand trends in automotive and infrastructure sectors, where the company’s specialized products are critical. No dividends were paid in FY 2023, reflecting a conservative approach to capital allocation amid challenging market conditions. Future growth may hinge on operational improvements and strategic investments in high-margin product lines.

Valuation And Market Expectations

With a market cap of $3.4 billion and a beta of 2.04, Cleveland-Cliffs is viewed as a high-risk, high-reward play in the steel sector. The negative earnings and elevated debt levels likely weigh on valuation multiples, though its integrated model and niche product offerings could support long-term upside if market conditions improve.

Strategic Advantages And Outlook

Cleveland-Cliffs' strategic advantages include vertical integration, a diversified product portfolio, and strong regional market positioning. The outlook depends on steel demand recovery, cost management, and debt reduction. Success in these areas could restore profitability, but the company remains exposed to cyclical risks and competitive pressures in the global steel industry.

Sources

Company filings, market data

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