investorscraft@gmail.com

Intrinsic ValueAxalta Coating Systems Ltd. (AXTA)

Previous Close$31.17
Intrinsic Value
Upside potential
Previous Close
$31.17

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

Axalta Coating Systems Ltd. operates as a global leader in the coatings industry, specializing in high-performance liquid and powder coatings for automotive, transportation, industrial, and refinish applications. The company generates revenue through a diversified portfolio of products, including eco-friendly waterborne coatings and advanced corrosion-resistant solutions, catering to OEMs and aftermarket customers. Axalta’s strong R&D capabilities and strategic partnerships with major automakers reinforce its competitive edge in a fragmented market. With a presence in over 150 countries, Axalta leverages its technical expertise and global distribution network to maintain a top-tier position in the coatings sector, particularly in high-growth regions like Asia-Pacific. The company’s focus on sustainability and innovation, such as low-VOC formulations, aligns with tightening environmental regulations and evolving customer preferences. Axalta’s refinish segment benefits from long-term relationships with collision repair centers, while its industrial coatings serve infrastructure and energy markets, providing resilience against cyclical downturns.

Revenue Profitability And Efficiency

Axalta reported revenue of $5.28 billion for FY 2024, with net income of $391 million, reflecting a 7.4% net margin. Operating cash flow stood at $576 million, supported by disciplined cost management and pricing strategies. Capital expenditures of $140 million indicate sustained investment in production efficiency and technology, though free cash flow generation remains robust. The diluted EPS of $1.78 underscores steady profitability despite raw material cost volatility.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its asset-light model and high-margin refinish segment, which benefits from recurring demand. ROIC metrics are closely watched, as Axalta balances debt servicing with growth investments. Operating leverage is evident in its ability to scale margins, though input cost inflation remains a headwind. Share repurchases or accretive M&A could further enhance capital efficiency.

Balance Sheet And Financial Health

Axalta’s balance sheet shows $593 million in cash against $3.45 billion of total debt, resulting in a leveraged but manageable position. Liquidity is adequate, with covenant compliance maintained. Debt maturities are staggered, reducing refinancing risks. The absence of dividends suggests prioritization of debt reduction or reinvestment, aligning with its growth-focused strategy.

Growth Trends And Dividend Policy

Growth is underpinned by automotive OEM expansions and industrial coatings demand, particularly in emerging markets. Axalta does not pay dividends, opting to reinvest cash flows into R&D and geographic expansion. Historical revenue CAGR aligns with industry averages, though margin expansion opportunities exist through product mix optimization and operational improvements.

Valuation And Market Expectations

Trading at a mid-teens P/E multiple, Axalta’s valuation reflects its cyclical exposure and moderate growth profile. Market expectations hinge on margin recovery and share gains in refinish markets. Comparables suggest the stock is fairly valued, with upside tied to execution on cost initiatives and electrification-driven coating demand.

Strategic Advantages And Outlook

Axalta’s technical expertise and global footprint provide durable advantages, though competition from PPG and Sherwin-Williams remains intense. The outlook is cautiously optimistic, with growth initiatives in Asia and sustainability-driven product lines likely to offset macroeconomic uncertainties. Long-term success depends on innovation and maintaining pricing power in a competitive landscape.

Sources

Company 10-K filings, investor presentations

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