investorscraft@gmail.com

Intrinsic ValueNewell Brands Inc. (0K7J.L)

Previous Close£4.26
Intrinsic Value
Upside potential
Previous Close
£4.26

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

Newell Brands Inc. operates as a diversified consumer goods company with a global footprint, specializing in five key segments: Commercial Solutions, Home Appliances, Home Solutions, Learning and Development, and Outdoor and Recreation. The company leverages a portfolio of well-known brands such as Rubbermaid, Sharpie, Graco, and Coleman to serve a broad customer base, including mass retailers, e-commerce platforms, and specialty stores. Its revenue model is driven by product innovation, brand equity, and a multi-channel distribution strategy, positioning it as a mid-tier player in the competitive consumer cyclical sector. Newell Brands focuses on cost optimization and supply chain efficiency to maintain margins, though it faces pressure from private-label competitors and shifting consumer preferences. The company’s market position is bolstered by its extensive product range, but it operates in highly fragmented markets where brand loyalty and pricing power are critical. Strategic acquisitions and divestitures have been part of its growth playbook, though integration risks remain a challenge.

Revenue Profitability And Efficiency

Newell Brands reported revenue of $7.58 billion for the fiscal year ending December 2024, reflecting its broad product portfolio and global reach. However, the company posted a net loss of $216 million, with diluted EPS at -$0.52, indicating profitability challenges. Operating cash flow stood at $496 million, suggesting some operational resilience, though capital expenditures of $259 million highlight ongoing investments in maintaining competitive infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore earnings pressure, likely due to cost inflation and competitive pricing. Operating cash flow, while positive, may not fully offset debt servicing costs, given total debt of $5.12 billion. Capital efficiency metrics would benefit from improved margin performance, particularly in its higher-growth segments like Outdoor and Recreation.

Balance Sheet And Financial Health

Newell Brands’ balance sheet shows $198 million in cash and equivalents against $5.12 billion in total debt, indicating a leveraged position. The debt load could constrain financial flexibility, especially if interest rates remain elevated. Liquidity management will be critical, as the company navigates refinancing risks and invests in working capital to support its diverse operations.

Growth Trends And Dividend Policy

Revenue trends suggest stagnation, with profitability under pressure. The company maintains a dividend payout of $0.28 per share, signaling commitment to shareholders, but sustainability depends on cash flow improvements. Growth initiatives may focus on e-commerce expansion and product innovation, though macroeconomic headwinds could dampen near-term prospects.

Valuation And Market Expectations

With a market cap of $2.3 billion and a beta of 0.904, Newell Brands is viewed as relatively stable but undervalued compared to peers. Investors likely anticipate a turnaround, given its brand portfolio, but skepticism persists due to inconsistent earnings and high leverage. Valuation multiples may remain subdued until profitability improves.

Strategic Advantages And Outlook

Newell Brands’ strengths lie in its diversified brand portfolio and global distribution network. However, operational inefficiencies and debt pose risks. The outlook hinges on successful cost management and strategic pivots toward higher-margin products. If execution improves, the company could regain investor confidence, but macroeconomic volatility remains a wildcard.

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