investorscraft@gmail.com

Intrinsic ValueCarpenter Technology Corporation (CRS)

Previous Close$330.50
Intrinsic Value
Upside potential
Previous Close
$330.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Carpenter Technology Corporation operates as a leading producer and distributor of premium specialty alloys, including titanium, nickel, and stainless steel, serving high-performance end markets such as aerospace, defense, medical, and energy. The company’s vertically integrated model allows it to control production from raw materials to finished products, ensuring quality and supply chain reliability. Its advanced materials are critical for demanding applications like jet engines, surgical implants, and industrial gas turbines, positioning it as a key supplier in technically complex sectors. Carpenter Technology differentiates itself through metallurgical expertise, proprietary manufacturing processes, and long-term customer relationships with blue-chip OEMs. The aerospace sector remains its largest revenue driver, benefiting from secular growth in air travel and defense spending, while medical and energy markets provide diversification. Its market leadership is reinforced by high barriers to entry, including stringent certifications and R&D investments in next-generation alloys.

Revenue Profitability And Efficiency

In FY 2024, Carpenter Technology reported revenue of $2.76 billion, with net income of $186.5 million, reflecting a margin of approximately 6.8%. Diluted EPS stood at $3.70, supported by disciplined cost management and pricing power in niche markets. Operating cash flow of $274.9 million and capital expenditures of $96.6 million resulted in healthy free cash flow generation, indicating efficient capital deployment.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its focus on high-margin specialty alloys, with returns likely benefiting from aerospace sector tailwinds. Capital efficiency appears robust, with operating cash flow covering capex and debt obligations comfortably. The $0.80 annual dividend per share suggests a sustainable payout ratio, though reinvestment in growth initiatives remains a priority.

Balance Sheet And Financial Health

Carpenter Technology maintains a solid balance sheet, with $199.1 million in cash and equivalents against total debt of $741.4 million, implying a manageable leverage profile. Liquidity is adequate, with operating cash flow sufficiently covering interest and near-term maturities. The capital structure supports both growth investments and shareholder returns.

Growth Trends And Dividend Policy

Revenue growth is tied to aerospace and defense demand, with medical and energy sectors offering incremental opportunities. The dividend yield is modest, reflecting a balanced approach between returning capital and funding R&D or capacity expansions. Long-term trends favor Carpenter’s high-performance materials, but cyclicality in end markets warrants monitoring.

Valuation And Market Expectations

Trading at a P/E multiple derived from $3.70 EPS, the market appears to price in steady aerospace recovery and margin stability. Comparables suggest investors value Carpenter’s niche positioning, though macroeconomic risks may weigh on sentiment. The stock’s performance will hinge on execution in key verticals and alloy innovation.

Strategic Advantages And Outlook

Carpenter’s competitive edge lies in its technical expertise, certifications, and OEM partnerships. Near-term outlook is positive, driven by aerospace demand, but supply chain efficiency and raw material costs are watch items. Strategic investments in additive manufacturing and sustainable alloys could unlock future growth avenues.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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