investorscraft@gmail.com

Intrinsic ValueCompass Minerals International, Inc. (CMP)

Previous Close$24.98
Intrinsic Value
Upside potential
Previous Close
$24.98

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

Compass Minerals International, Inc. operates as a leading provider of essential minerals, primarily serving the agriculture, consumer deicing, and industrial markets. The company generates revenue through the extraction, processing, and distribution of salt, magnesium chloride, and sulfate of potash, with a significant focus on North America. Its vertically integrated operations and strategic locations near key transportation hubs enhance cost efficiency and supply chain reliability. In the agriculture sector, Compass Minerals supplies critical nutrients that improve crop yields, while its deicing products ensure road safety during winter months. The company holds a strong market position due to its long-term customer contracts, diversified product portfolio, and established distribution networks. Despite competitive pressures, Compass Minerals maintains pricing power through product differentiation and operational scale. Its industrial segment serves water treatment, chemical, and other specialty applications, further diversifying revenue streams. The company’s ability to adapt to seasonal demand fluctuations and regulatory changes underscores its resilience in a cyclical industry.

Revenue Profitability And Efficiency

Compass Minerals reported revenue of $1.12 billion for FY 2024, reflecting stable demand across its core segments. However, net income was negative $206.1 million, driven by operational challenges and one-time impairments. Diluted EPS stood at -$4.99, highlighting profitability pressures. Operating cash flow of $14.4 million was constrained by high capital expenditures of $114.2 million, indicating significant reinvestment needs. The company’s margin performance suggests inefficiencies in cost management amid inflationary pressures.

Earnings Power And Capital Efficiency

The company’s negative earnings power in FY 2024 underscores operational headwinds, including elevated input costs and pricing volatility. Capital expenditures exceeded operating cash flow, signaling strained liquidity for growth initiatives. Asset turnover metrics remain subdued, reflecting underutilization of invested capital. Improving operational leverage and optimizing production efficiency will be critical to restoring profitability and free cash flow generation in the near term.

Balance Sheet And Financial Health

Compass Minerals’ balance sheet shows $20.2 million in cash and equivalents against total debt of $917.5 million, indicating high leverage. The debt-to-equity ratio suggests elevated financial risk, necessitating disciplined capital allocation. Liquidity constraints may limit flexibility for strategic investments or dividend increases. Strengthening the balance sheet through debt reduction or asset monetization could enhance financial stability.

Growth Trends And Dividend Policy

Growth trends remain muted, with revenue stability offset by profitability challenges. The company paid a dividend of $0.31 per share, but sustainability is questionable given negative earnings and high leverage. Future growth may hinge on operational improvements, commodity price recovery, or expansion into higher-margin specialty products. Dividend policy will likely prioritize balance sheet repair over shareholder returns in the near term.

Valuation And Market Expectations

The market appears to discount Compass Minerals’ shares due to cyclical risks and weak earnings. Valuation multiples reflect skepticism about near-term turnaround prospects. Investor sentiment may improve with evidence of cost containment, debt reduction, or margin expansion. Current pricing suggests low expectations, creating potential upside if execution improves.

Strategic Advantages And Outlook

Compass Minerals benefits from entrenched market positions, long-term contracts, and strategic assets. However, the outlook is cautious due to leverage, operational inefficiencies, and commodity price volatility. Success hinges on executing cost-saving initiatives, optimizing capital structure, and diversifying into higher-growth segments. Regulatory support for agriculture and infrastructure could provide tailwinds, but macroeconomic uncertainty remains a key risk.

Sources

10-K filing, CIK 0001227654

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