investorscraft@gmail.com

Intrinsic ValueEastman Chemical Company (0IF3.L)

Previous Close£68.14
Intrinsic Value
Upside potential
Previous Close
£68.14

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

Eastman Chemical Company is a global specialty materials firm operating across diverse end markets, including transportation, construction, agriculture, and consumer goods. The company generates revenue through four segments: Additives & Functional Products, Advanced Materials, Chemical Intermediates, and Fibers. Its product portfolio spans hydrocarbon resins, biopolymers, plasticizers, cellulose acetate fibers, and performance films, catering to industries requiring high-performance materials. Eastman holds a competitive position due to its innovation-driven approach, particularly in sustainable solutions like non-phthalate plasticizers and cellulosic biopolymers. The company serves a broad customer base, leveraging its technical expertise and global supply chain to maintain strong relationships with industrial and consumer-focused clients. Its market positioning is reinforced by its ability to provide tailored solutions for niche applications, such as filtration media and protective films, where performance and regulatory compliance are critical. Eastman’s diversified revenue streams and focus on high-margin specialty products help mitigate cyclical risks inherent in the chemicals sector.

Revenue Profitability And Efficiency

Eastman reported revenue of $9.38 billion for the period, with net income of $905 million, reflecting a robust profitability margin. The company’s diluted EPS stood at $7.67, supported by disciplined cost management and pricing power in specialty segments. Operating cash flow was $1.29 billion, though capital expenditures of $599 million indicate ongoing investments in capacity and innovation. The firm’s ability to convert revenue into cash underscores its operational efficiency.

Earnings Power And Capital Efficiency

Eastman demonstrates solid earnings power, with its diversified product mix driving stable returns. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels. Investments in high-growth areas, such as sustainable materials, are expected to enhance long-term returns, though near-term capital expenditures may weigh on free cash flow.

Balance Sheet And Financial Health

Eastman maintains a balanced financial position, with $837 million in cash and equivalents against total debt of $5.02 billion. The leverage ratio appears manageable given the company’s consistent cash generation. Its liquidity position provides flexibility for strategic initiatives, though investors should monitor debt levels in light of potential macroeconomic volatility.

Growth Trends And Dividend Policy

Eastman’s growth is driven by innovation in sustainable materials and expansion into high-value end markets. The company pays a dividend of $3.28 per share, reflecting a commitment to shareholder returns. While dividend sustainability appears strong, future growth may hinge on successful execution of its specialty materials strategy and margin improvement initiatives.

Valuation And Market Expectations

With a market capitalization of $9.19 billion and a beta of 1.3, Eastman is viewed as a moderately volatile play in the materials sector. The current valuation reflects expectations of steady earnings growth, particularly in advanced materials and sustainable solutions. Investors appear to price in the company’s ability to navigate raw material cost fluctuations and demand cyclicality.

Strategic Advantages And Outlook

Eastman’s key advantages include its technological expertise, diversified product portfolio, and focus on sustainability-driven innovation. The outlook remains cautiously optimistic, with growth likely tied to adoption of eco-friendly materials and operational efficiency gains. Macroeconomic headwinds in industrial markets could pose challenges, but the company’s niche positioning provides resilience.

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