investorscraft@gmail.com

Intrinsic ValueCaesarstone Ltd. (CSTE)

Previous Close$1.37
Intrinsic Value
Upside potential
Previous Close
$1.37

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

Caesarstone Ltd. operates in the global surfacing materials industry, specializing in engineered quartz products for residential and commercial applications. The company generates revenue primarily through the manufacture and sale of premium countertops, flooring, and wall cladding solutions, targeting homeowners, designers, and contractors. Caesarstone differentiates itself through high-quality, durable materials that emulate natural stone while offering superior consistency and lower maintenance. The company competes in a fragmented market against both large multinationals and regional players, leveraging its brand recognition and distribution network across North America, Australia, and Europe. Despite macroeconomic pressures, Caesarstone maintains a niche position by focusing on design innovation and sustainability, though it faces challenges from cheaper alternatives and fluctuating raw material costs. Its vertically integrated production capabilities provide cost control advantages, but reliance on housing and renovation demand exposes it to cyclical trends.

Revenue Profitability And Efficiency

In FY 2024, Caesarstone reported revenue of $443.2 million but recorded a net loss of $42.8 million, reflecting margin pressures from rising input costs and weak demand in key markets. Operating cash flow of $31.9 million suggests some operational resilience, though capital expenditures of $10.4 million indicate ongoing investments to maintain production capacity. The diluted EPS of -$1.13 underscores profitability challenges amid a competitive landscape.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight strained earnings power, likely due to pricing pressures and operational inefficiencies. Operating cash flow coverage of capital expenditures (3.1x) provides limited flexibility, but sustained losses may erode liquidity. Caesarstone’s ability to improve capital efficiency hinges on cost restructuring and demand recovery in its core markets.

Balance Sheet And Financial Health

Caesarstone’s balance sheet shows $57.3 million in cash against $136.9 million of total debt, indicating moderate leverage. The absence of dividends aligns with its focus on preserving liquidity. While the cash position offers short-term stability, prolonged losses could necessitate further debt or equity financing to sustain operations.

Growth Trends And Dividend Policy

Top-line growth remains challenged by soft housing markets and competitive pressures. The company has suspended dividends to conserve capital, reflecting a prioritization of financial stability over shareholder returns. Future growth may depend on geographic expansion and product innovation, though macroeconomic headwinds pose near-term risks.

Valuation And Market Expectations

The market likely prices Caesarstone at a discount due to its unprofitability and sector volatility. Investors may await signs of margin improvement or debt reduction before assigning higher multiples. The stock’s performance will hinge on execution of turnaround strategies and demand recovery.

Strategic Advantages And Outlook

Caesarstone’s brand equity and vertical integration provide foundational strengths, but macroeconomic and competitive pressures cloud the outlook. Success will depend on cost management, product differentiation, and leveraging its global distribution network. A return to profitability could restore investor confidence, though near-term risks remain elevated.

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