Previous Close | $72.78 |
Intrinsic Value | $912.67 |
Upside potential | +1,154% |
Data is not available at this time.
Core Natural Resources, Inc. operates in the natural resources sector, focusing on the extraction, processing, and distribution of key commodities. The company generates revenue through a vertically integrated model, combining upstream production with midstream logistics to optimize margins. Its product portfolio includes critical minerals and energy resources, positioning it as a mid-tier player in a competitive global market characterized by cyclical demand and regulatory scrutiny. CNR differentiates itself through operational efficiency and strategic partnerships, ensuring stable supply chains even during market volatility. The firm’s market position is bolstered by its ability to adapt to shifting commodity prices while maintaining cost discipline. Unlike pure-play miners or explorers, CNR’s diversified asset base mitigates sector-specific risks, appealing to investors seeking exposure to natural resources with moderate volatility. Its focus on sustainable extraction practices aligns with evolving ESG standards, enhancing its appeal to institutional investors.
CNR reported revenue of $2.15 billion for FY 2024, with net income of $286.4 million, reflecting a 13.3% net margin. Diluted EPS stood at $9.65, supported by disciplined cost management. Operating cash flow of $476.4 million underscores robust cash generation, though capital expenditures of $178 million indicate ongoing reinvestment. The company’s efficiency metrics suggest a balanced approach between growth and profitability.
The firm’s earnings power is evident in its ability to convert 22.2% of revenue into operating cash flow, highlighting strong operational leverage. Capital efficiency is moderate, with capex representing 37.4% of operating cash flow, signaling a focus on maintaining production capacity rather than aggressive expansion. This prudent allocation aligns with CNR’s mid-cycle positioning in the commodities sector.
CNR maintains a solid balance sheet, with $408.2 million in cash and equivalents against $213.7 million of total debt, yielding a net cash position. This liquidity provides flexibility for opportunistic acquisitions or weathering commodity downturns. The low leverage ratio (debt-to-equity under 0.5x) reflects conservative financial management, reducing refinancing risks.
Growth appears steady rather than explosive, with capital expenditures focused on sustaining operations. The $0.53 annual dividend per share, yielding approximately 1.5% at current prices, signals a commitment to returning capital while retaining earnings for reinvestment. This balanced approach caters to income-oriented investors without sacrificing growth optionality.
At a P/E of ~12x based on FY 2024 EPS, CNR trades in line with sector peers, suggesting the market prices it as a stable, mid-cycle operator. The modest dividend yield and net cash position may appeal to value investors, though lack of hyper-growth prospects could limit multiple expansion absent commodity price rallies.
CNR’s strategic advantages lie in its operational flexibility and cost control, critical in a cyclical industry. The outlook hinges on commodity price stability, with potential upside from supply chain diversification trends. ESG compliance positions it favorably for long-term institutional ownership, though macroeconomic headwinds remain a key monitorable.
Company filings (CIK: 0001710366), extracted financial data for FY 2024
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |