investorscraft@gmail.com

Intrinsic ValueCabot Corporation (CBT)

Previous Close$79.00
Intrinsic Value
Upside potential
Previous Close
$79.00

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

Cabot Corporation operates as a global specialty chemicals and performance materials company, serving industries such as transportation, infrastructure, and consumer goods. Its core revenue model is driven by the production and sale of rubber and specialty carbons, engineered elastomer composites, and inkjet colorants. The company holds a strong position in niche markets, leveraging its technical expertise to provide high-performance solutions that enhance product durability and efficiency. Cabot’s diversified portfolio caters to both industrial and consumer applications, ensuring resilience against sector-specific downturns. With a focus on sustainability and innovation, the company aligns its offerings with evolving regulatory and environmental standards, reinforcing its competitive edge. Its global footprint and long-standing customer relationships further solidify its market leadership in specialty chemicals.

Revenue Profitability And Efficiency

Cabot Corporation reported revenue of $3.99 billion for FY 2024, with net income of $380 million, reflecting a net margin of approximately 9.5%. Diluted EPS stood at $6.72, demonstrating solid profitability. Operating cash flow was robust at $692 million, supported by efficient working capital management. Capital expenditures totaled $241 million, indicating disciplined reinvestment in core operations.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate substantial operating cash flow relative to net income, highlighting effective capital allocation. With a focus on high-margin specialty products, Cabot maintains strong returns on invested capital. Its capital efficiency is further evidenced by balanced reinvestment and shareholder returns, including a dividend payout.

Balance Sheet And Financial Health

Cabot’s balance sheet shows $223 million in cash and equivalents against total debt of $1.14 billion, reflecting a manageable leverage profile. The company’s liquidity position is adequate, supported by consistent cash flow generation. Debt levels appear sustainable given its operational stability and earnings capacity.

Growth Trends And Dividend Policy

Revenue growth trends are steady, driven by demand for specialty materials. The company has maintained a disciplined dividend policy, with a dividend per share of $1.69, appealing to income-focused investors. Future growth may hinge on innovation and expansion in sustainable product lines.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $6.72 EPS, Cabot’s valuation reflects market confidence in its niche positioning and profitability. Investors likely anticipate sustained performance, given its sector resilience and operational efficiency.

Strategic Advantages And Outlook

Cabot’s strategic advantages include its technical expertise, global supply chain, and focus on sustainable solutions. The outlook remains positive, supported by demand for high-performance materials and the company’s ability to adapt to market shifts. Long-term growth will depend on innovation and execution in key end markets.

Sources

Company 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