investorscraft@gmail.com

Intrinsic ValueCleveland-Cliffs Inc. (CLF)

Previous Close$11.68
Intrinsic Value
Upside potential
Previous Close
$11.68

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

Cleveland-Cliffs Inc. operates as a vertically integrated steel producer and iron ore pellet supplier, serving diverse industries such as automotive, construction, and manufacturing. The company’s revenue model hinges on steel production, value-added downstream processing, and long-term supply contracts with key industrial customers. By controlling raw material inputs through its iron ore mining operations, CLF mitigates supply chain volatility while enhancing cost efficiency. The firm competes in a cyclical and capital-intensive sector, where scale, operational integration, and customer relationships are critical. Its acquisition-led growth strategy has expanded its market share, positioning it as a leading North American supplier of flat-rolled steel and high-grade iron ore pellets. Despite competitive pressures from global steel producers, CLF leverages its domestic production footprint to cater to regional demand, particularly in the automotive sector, where it holds strategic partnerships with major OEMs. The company’s focus on high-margin products and sustainable steelmaking practices further strengthens its market differentiation.

Revenue Profitability And Efficiency

In FY 2024, Cleveland-Cliffs reported revenue of $19.19 billion, reflecting its scale in the steel and mining sectors. However, net income stood at -$754 million, with diluted EPS of -$1.57, indicating margin pressures from input cost inflation and cyclical demand softness. Operating cash flow of $105 million was constrained by capital expenditures of $695 million, underscoring the capital-intensive nature of its operations.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight challenges in translating top-line scale into profitability amid industry headwinds. Capital expenditures remain elevated to maintain production capacity and support vertical integration, limiting free cash flow generation. CLF’s ability to improve returns hinges on operational efficiency gains and stabilizing commodity prices.

Balance Sheet And Financial Health

CLF’s balance sheet shows $54 million in cash and equivalents against total debt of $7.07 billion, indicating leveraged positioning. The debt load reflects past acquisitions and cyclical working capital needs, requiring disciplined liquidity management. Absence of dividends suggests prioritization of debt reduction and reinvestment over shareholder returns in the near term.

Growth Trends And Dividend Policy

Growth is tied to steel demand cycles and strategic acquisitions, with no current dividend policy. The company’s focus remains on deleveraging and optimizing its integrated model. Long-term prospects depend on industrial recovery and sustainable steel demand, particularly in automotive and infrastructure sectors.

Valuation And Market Expectations

Market expectations likely factor in cyclical recovery potential, though current losses and high leverage may weigh on valuation multiples. Investors may assess CLF’s ability to capitalize on domestic steel demand and cost-control initiatives to restore profitability.

Strategic Advantages And Outlook

CLF’s vertically integrated model and domestic production base provide structural advantages, but macroeconomic uncertainty and commodity price volatility pose risks. The outlook hinges on operational execution, debt management, and demand stabilization in core end markets.

Sources

Company filings (10-K), 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