investorscraft@gmail.com

Intrinsic Value of Ardagh Metal Packaging S.A. (AMBP)

Previous Close$4.11
Intrinsic Value
Upside potential
Previous Close
$4.11

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

Ardagh Metal Packaging S.A. operates in the global metal packaging industry, specializing in sustainable beverage cans and ends for major consumer brands. The company generates revenue through long-term contracts with beverage producers, leveraging its extensive manufacturing footprint across North America and Europe. AMBP’s market position is strengthened by its focus on lightweight, recyclable aluminum solutions, aligning with growing environmental regulations and consumer demand for eco-friendly packaging. The company serves a diverse clientele, including multinational soft drink, beer, and energy drink manufacturers, positioning itself as a key supplier in a competitive but consolidated sector. Its innovation in can design and production efficiency differentiates it from smaller regional players, though it faces pricing pressure from larger rivals like Ball Corporation and Crown Holdings. The shift toward aluminum packaging due to sustainability trends provides a structural tailwind, but AMBP must balance capital intensity with margin expansion to maintain its competitive edge.

Revenue Profitability And Efficiency

In FY 2024, Ardagh Metal Packaging reported revenue of $4.91 billion, reflecting steady demand for metal beverage containers. However, net income was negative at -$3 million, with diluted EPS of -$0.0452, indicating margin pressures from input costs or operational inefficiencies. Operating cash flow of $450 million suggests robust cash generation, though capital expenditures of $167 million highlight the business’s capital-intensive nature.

Earnings Power And Capital Efficiency

The company’s ability to convert revenue into operating cash flow ($450 million) demonstrates underlying earnings power, but negative net income raises questions about cost management. High capital expenditures relative to net income suggest reinvestment is prioritized over near-term profitability, typical for industrial players scaling capacity. The balance between growth spending and margin improvement will be critical for future earnings stability.

Balance Sheet And Financial Health

AMBP holds $602 million in cash against $3.9 billion in total debt, indicating a leveraged position common in capital-intensive industries. The debt load may constrain financial flexibility, though operating cash flow coverage provides some mitigation. Investors should monitor leverage ratios and refinancing risks, especially in a rising interest rate environment.

Growth Trends And Dividend Policy

Despite profitability challenges, AMBP paid a dividend of $0.44 per share, signaling confidence in cash flow sustainability. Growth is likely tied to volume expansion and premium can designs, but macroeconomic and input cost volatility could dampen trends. The dividend’s sustainability depends on balancing shareholder returns with debt reduction and capex needs.

Valuation And Market Expectations

The market appears to price AMBP as a cyclical industrial play, with valuation metrics reflecting mixed profitability and high leverage. Investors likely focus on long-term aluminum packaging demand and the company’s ability to improve margins. Any rerating would require consistent free cash flow generation and reduced debt dependency.

Strategic Advantages And Outlook

AMBP’s strategic advantages include its scale, sustainability focus, and entrenched customer relationships. However, macroeconomic headwinds and competitive pressures pose risks. The outlook hinges on executing cost efficiencies, managing debt, and capitalizing on secular shifts toward recyclable packaging. Success will depend on operational execution and maintaining pricing power in contracts.

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