investorscraft@gmail.com

Intrinsic ValueWestlake Corporation (0LVK.L)

Previous Close£77.78
Intrinsic Value
Upside potential
Previous Close
£77.78

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

Westlake Corporation operates as a diversified industrial materials company with a strong presence in petrochemicals, polymers, and building products. The company serves a broad customer base, including chemical processors, construction contractors, and municipalities, through its two core segments: Performance and Essential Materials, and Housing and Infrastructure Products. Its product portfolio spans polyethylene, PVC, roofing applications, and composite materials, catering to industries such as residential construction, packaging, automotive, and healthcare. Westlake’s vertically integrated operations and scale provide cost efficiencies, while its focus on innovation and sustainability enhances its competitive positioning in both commodity and specialty markets. The company’s global footprint and diversified end-market exposure mitigate cyclical risks, reinforcing its resilience in volatile commodity environments. As a subsidiary of TTWF LP, Westlake benefits from strategic backing while maintaining operational independence to capitalize on growth opportunities in infrastructure and advanced materials.

Revenue Profitability And Efficiency

Westlake reported revenue of $12.14 billion for the period, with net income of $599 million, reflecting a margin of approximately 4.9%. Operating cash flow stood at $1.31 billion, underscoring robust cash generation despite capital expenditures of $1.01 billion. The company’s diluted EPS of $4.64 indicates steady earnings power, though margins are influenced by commodity price fluctuations and input cost volatility inherent to the materials sector.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its diversified product mix and operational scale, with a focus on high-value applications in construction and packaging. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to capex, though reinvestment remains critical for maintaining competitive advantages in capacity and technology. Debt levels are manageable, with interest coverage supported by stable cash flows.

Balance Sheet And Financial Health

Westlake maintains a solid balance sheet with $2.92 billion in cash and equivalents against total debt of $5.43 billion. The liquidity position provides flexibility for strategic investments or debt reduction. The company’s leverage is moderate, with debt-to-equity metrics aligning with industry peers, reflecting prudent financial management amid cyclical demand patterns.

Growth Trends And Dividend Policy

Growth is supported by demand for sustainable building materials and infrastructure investments, though near-term performance may hinge on commodity pricing. Westlake’s dividend of $2.10 per share signals a commitment to shareholder returns, with a payout ratio that balances reinvestment needs and income distribution. Historical trends suggest a focus on incremental growth through organic expansion and selective acquisitions.

Valuation And Market Expectations

With a market capitalization of $9.10 billion and a beta of 1.03, Westlake trades in line with materials sector volatility. Valuation multiples reflect expectations of moderate growth, with investor sentiment tied to macroeconomic trends and raw material cost dynamics. The stock’s performance will likely correlate with broader industrial activity and energy price movements.

Strategic Advantages And Outlook

Westlake’s integrated operations, diversified end markets, and focus on innovation position it well for long-term growth. Challenges include navigating input cost inflation and cyclical demand, but the company’s scale and vertical integration provide resilience. Strategic initiatives in sustainability and high-performance materials could drive differentiation, while global infrastructure trends offer tailwinds for its housing and infrastructure segment.

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