investorscraft@gmail.com

Intrinsic ValueAlcoa Corporation (185.DE)

Previous Close48.38
Intrinsic Value
Upside potential
Previous Close
48.38

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

Alcoa Corporation operates as a vertically integrated player in the aluminum industry, spanning bauxite mining, alumina refining, and aluminum smelting. The company’s diversified segments—Bauxite, Alumina, Aluminum, Cast Products, Energy, and Rolled Products—enable it to capture value across the entire aluminum supply chain. With a global footprint, Alcoa serves both internal and external customers, leveraging its refining and smelting capabilities to meet demand in industries such as aerospace, automotive, and construction. The firm’s Energy segment further enhances its cost competitiveness by providing approximately 1,685 megawatts of power capacity, a critical advantage in an energy-intensive sector. Alcoa’s market position is reinforced by its technological expertise in sustainable aluminum production, including recycling initiatives, which align with growing environmental regulations and customer preferences for low-carbon materials. Despite cyclical demand fluctuations, the company maintains a strategic presence in key markets, supported by its scale and operational efficiency.

Revenue Profitability And Efficiency

Alcoa reported revenue of €11.9 billion for the fiscal year, with a net income of €60 million, reflecting modest profitability in a challenging commodity environment. The diluted EPS of €0.27 indicates marginal earnings power, while operating cash flow of €622 million suggests reasonable operational efficiency. Capital expenditures of €580 million highlight ongoing investments to maintain and upgrade production capacity, though free cash flow generation remains constrained.

Earnings Power And Capital Efficiency

The company’s earnings are heavily influenced by aluminum price volatility and input cost dynamics, particularly energy. With a beta of 2.29, Alcoa’s stock exhibits high sensitivity to market and commodity cycles. Its capital efficiency is tempered by the capital-intensive nature of the industry, though its vertical integration provides some cost control advantages.

Balance Sheet And Financial Health

Alcoa’s balance sheet shows €1.14 billion in cash and equivalents against total debt of €2.82 billion, indicating moderate leverage. The liquidity position appears adequate, but debt levels warrant monitoring given the cyclicality of the business. The company’s ability to manage working capital and sustain cash flow will be critical for financial stability.

Growth Trends And Dividend Policy

Growth prospects are tied to global aluminum demand, particularly in sustainable and lightweight applications. Alcoa’s dividend of €0.36 per share suggests a commitment to shareholder returns, though payout sustainability depends on earnings stability. The firm’s focus on recycling and low-carbon aluminum could position it favorably in a decarbonizing economy.

Valuation And Market Expectations

With a market cap of €6.39 billion, Alcoa trades at a valuation reflective of its cyclical earnings profile. Investors likely price in expectations of commodity price recovery and operational improvements, though macroeconomic uncertainties weigh on sentiment.

Strategic Advantages And Outlook

Alcoa’s vertically integrated model and energy assets provide cost advantages, while its sustainability initiatives align with long-term industry trends. However, near-term performance will hinge on aluminum prices and energy costs. Strategic investments in recycling and efficiency could enhance competitiveness over time.

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