investorscraft@gmail.com

Intrinsic ValueConstellium SE (CSTM)

Previous Close$14.94
Intrinsic Value
Upside potential
Previous Close
$14.94

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

Constellium SE operates as a global leader in the aluminum manufacturing and recycling industry, specializing in high-value rolled and extruded aluminum products. The company serves diverse end markets, including aerospace, automotive, packaging, and industrial applications, leveraging its advanced engineering capabilities to deliver lightweight, sustainable solutions. Constellium’s revenue model is driven by long-term contracts with key customers, complemented by spot market sales, ensuring stable cash flows while maintaining flexibility to capitalize on market opportunities. The company holds a strong competitive position in aerospace and automotive aluminum, supported by proprietary alloys and manufacturing processes that meet stringent industry standards. Its focus on sustainability, including closed-loop recycling systems, enhances its appeal in an increasingly eco-conscious market. Constellium competes with global peers like Novelis and Alcoa but differentiates itself through innovation, customer collaboration, and a geographically diversified production footprint across Europe and North America.

Revenue Profitability And Efficiency

Constellium reported revenue of $7.08 billion for FY 2024, with net income of $54.1 million, reflecting a net margin of approximately 0.8%. Operating cash flow stood at $290.6 million, while capital expenditures totaled $398.7 million, indicating reinvestment in production capacity and efficiency. The diluted EPS of $0.37 suggests modest earnings power relative to its revenue base, with room for margin expansion through operational improvements.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by cyclical demand in key markets like aerospace and automotive, though its diversified portfolio mitigates volatility. Capital efficiency is underscored by its ability to generate positive operating cash flow despite significant capex, reflecting disciplined investment in high-return projects. Constellium’s focus on premium products and recycling initiatives supports long-term profitability and capital-light growth.

Balance Sheet And Financial Health

Constellium’s balance sheet shows $141 million in cash and equivalents against $1.94 billion in total debt, indicating a leveraged but manageable position. The debt load is typical for capital-intensive industrials, and the company’s ability to generate consistent operating cash flow provides liquidity to service obligations. Further deleveraging could enhance financial flexibility amid macroeconomic uncertainties.

Growth Trends And Dividend Policy

Growth is driven by secular trends in lightweighting and sustainability, particularly in automotive and aerospace. Constellium does not currently pay dividends, prioritizing reinvestment in capacity and technology. Future capital allocation may balance debt reduction, growth initiatives, and potential shareholder returns as cash flows stabilize.

Valuation And Market Expectations

The market appears to price Constellium as a cyclical industrial, with valuation metrics reflecting modest earnings and leverage. Investor expectations likely hinge on margin improvement and demand recovery in core markets, alongside execution in recycling and premium product segments.

Strategic Advantages And Outlook

Constellium’s strategic advantages include its technological leadership in aluminum solutions, strong customer relationships, and sustainability focus. The outlook is cautiously optimistic, with growth tied to aerospace recovery and automotive adoption of aluminum. Risks include raw material volatility and macroeconomic headwinds, but the company’s niche positioning and innovation pipeline provide resilience.

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