investorscraft@gmail.com

Intrinsic ValueATI Inc. (ATD.DE)

Previous Close34.85
Intrinsic Value
Upside potential
Previous Close
34.85

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

ATI Inc. operates as a global leader in specialty materials and components, serving high-performance industries through its two core segments: High Performance Materials & Components (HPMC) and Advanced Alloys & Solutions (AA&S). The HPMC segment focuses on aerospace, defense, medical, and energy markets, producing titanium, nickel-, and cobalt-based alloys in various forms, including precision forgings and machined parts. The AA&S segment caters to energy, aerospace, automotive, and electronics sectors with zirconium, titanium, and specialty alloys in plate, sheet, and rolled strip formats. The company’s vertically integrated capabilities and advanced metallurgical expertise position it as a critical supplier for demanding applications, such as jet engines, medical implants, and nuclear reactors. Its market leadership is reinforced by long-term contracts with blue-chip customers and a reputation for innovation in material science. ATI’s strategic focus on high-margin, technically complex products differentiates it from commoditized metal fabricators, allowing it to maintain pricing power and resilience in cyclical markets.

Revenue Profitability And Efficiency

In FY 2023, ATI reported revenue of €4.17 billion, with net income of €410.8 million, reflecting a diluted EPS of €2.81. Operating cash flow stood at €85.9 million, though capital expenditures of €200.7 million indicate ongoing investments in capacity and technology. The company’s profitability is driven by its premium product mix and operational efficiency, though cash flow generation remains tempered by working capital needs and capex intensity.

Earnings Power And Capital Efficiency

ATI’s earnings power is underpinned by its high-value product portfolio, particularly in aerospace and defense, which commands strong margins. The company’s capital efficiency is balanced between growth investments and debt management, with a focus on optimizing returns from its specialty materials segments. The absence of dividends suggests reinvestment priorities, aligning with its long-term growth strategy.

Balance Sheet And Financial Health

ATI’s balance sheet shows €743.9 million in cash and equivalents against total debt of €2.18 billion, indicating moderate leverage. The company’s liquidity position is adequate, supported by its operational cash flow and access to credit markets. Debt levels are manageable given its stable end markets and recurring revenue streams, though interest coverage remains a key monitorable.

Growth Trends And Dividend Policy

Growth is driven by secular demand in aerospace, defense, and energy, with ATI benefiting from increasing adoption of advanced materials. The company has not paid dividends, opting instead to reinvest in R&D and capacity expansion. This aligns with its focus on capturing long-term opportunities in high-growth sectors, such as next-generation aircraft and renewable energy applications.

Valuation And Market Expectations

With a market cap of €4.48 billion and a beta of 1.12, ATI trades with moderate volatility, reflecting its cyclical exposure. Investors likely price in continued demand recovery in aerospace and defense, alongside margin expansion from product mix optimization. The valuation implies confidence in ATI’s ability to sustain its technological edge and market share.

Strategic Advantages And Outlook

ATI’s competitive advantages include its proprietary alloys, deep customer relationships, and vertical integration. The outlook remains positive, supported by robust aerospace backlogs and energy sector tailwinds. Risks include raw material cost volatility and geopolitical supply chain disruptions, but the company’s niche positioning and innovation pipeline provide resilience.

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