investorscraft@gmail.com

Intrinsic ValueClariant AG (CLN.SW)

Previous CloseCHF7.15
Intrinsic Value
Upside potential
Previous Close
CHF7.15

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

Clariant AG is a global specialty chemicals company operating in three key segments: Care Chemicals, Catalysis, and Natural Resources. The company serves diverse industries, including plastics, coatings, petrochemicals, and consumer applications, with a portfolio of flame retardants, performance additives, catalysts, and advanced surface solutions. Its market position is reinforced by technological expertise in niche applications such as oilfield production chemicals, mining solutions, and biofuels, where it competes with other specialty chemical firms. Clariant’s revenue model is built on high-value, application-specific solutions that cater to industrial and consumer markets, leveraging innovation to maintain differentiation. The company’s focus on sustainability, particularly in bio-based and environmentally friendly products, aligns with regulatory trends and customer demand for greener alternatives. Its global footprint and long-standing industry presence provide stability, though it faces competition from larger diversified chemical players and regional specialists. Clariant’s ability to adapt to sector-specific challenges, such as fluctuating raw material costs and evolving environmental standards, is critical to sustaining its competitive edge.

Revenue Profitability And Efficiency

Clariant reported revenue of CHF 4.15 billion for the period, with net income of CHF 244 million, reflecting a net margin of approximately 5.9%. The company generated CHF 418 million in operating cash flow, indicating solid cash conversion from operations. Capital expenditures of CHF 207 million suggest ongoing investments in production capabilities and innovation, though free cash flow remains constrained by these outlays. The diluted EPS of CHF 0.74 underscores modest but stable earnings power.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its diversified product portfolio and focus on high-margin specialty chemicals. Operating cash flow covers interest and debt obligations comfortably, but the capital-intensive nature of the industry limits returns on invested capital. Clariant’s ability to maintain profitability amid raw material volatility and pricing pressures will be key to sustaining earnings growth.

Balance Sheet And Financial Health

Clariant’s balance sheet shows CHF 388 million in cash and equivalents against total debt of CHF 1.88 billion, indicating moderate leverage. The debt-to-equity ratio suggests a balanced capital structure, though refinancing risks may arise in a rising interest rate environment. Liquidity appears adequate, supported by operational cash flows, but the company must manage working capital efficiently to maintain financial flexibility.

Growth Trends And Dividend Policy

Revenue growth is likely tied to demand in end-markets such as automotive, construction, and energy. The dividend payout of CHF 0.42 per share reflects a conservative but stable distribution policy, aligning with the company’s focus on reinvestment for long-term growth. Future expansion may hinge on innovation in sustainable chemistry and strategic acquisitions in high-growth segments.

Valuation And Market Expectations

With a market capitalization of CHF 3.05 billion and a beta of 0.60, Clariant is viewed as a lower-risk player in the specialty chemicals sector. The valuation reflects expectations of steady but unspectacular growth, with investors likely pricing in moderate margin expansion and disciplined capital allocation.

Strategic Advantages And Outlook

Clariant’s strengths lie in its technological expertise, niche market focus, and sustainability-driven product development. Challenges include competitive pressures and input cost volatility. The outlook remains cautiously optimistic, with growth opportunities in bio-based solutions and emerging markets, provided the company maintains its innovation edge and cost discipline.

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