investorscraft@gmail.com

Intrinsic Value of CEMEX, S.A.B. de C.V. (CX)

Previous Close$7.38
Intrinsic Value
Upside potential
Previous Close
$7.38

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

CEMEX, S.A.B. de C.V. is a global leader in the building materials industry, specializing in the production and distribution of cement, ready-mix concrete, aggregates, and related construction solutions. The company operates across multiple geographies, with a strong presence in the Americas, Europe, and emerging markets, leveraging its vertically integrated supply chain to serve infrastructure, residential, and commercial construction sectors. CEMEX’s revenue model is driven by volume-based sales of commoditized products, supplemented by value-added services such as technical support and sustainable construction solutions. The company competes in a cyclical and capital-intensive industry, where scale, operational efficiency, and geographic diversification are critical to maintaining margins. CEMEX has strategically positioned itself as a low-cost producer with a focus on innovation and sustainability, including carbon-neutral initiatives, to differentiate itself in a competitive market. Its market share is bolstered by long-term customer relationships and a reputation for reliability, though it faces pricing pressures from regional competitors and fluctuating demand tied to economic cycles.

Revenue Profitability And Efficiency

In FY 2024, CEMEX reported revenue of $16.2 billion, with net income of $939 million, reflecting a net margin of approximately 5.8%. The company generated $1.89 billion in operating cash flow, demonstrating solid cash conversion despite capital expenditures of $1.3 billion. Diluted EPS stood at $0.61, indicating moderate profitability relative to its capital structure and industry benchmarks. Operating efficiency remains a focus, with cost optimization efforts partially offsetting inflationary pressures.

Earnings Power And Capital Efficiency

CEMEX’s earnings power is supported by its global footprint and economies of scale, though its capital-intensive operations require significant reinvestment. The company’s capital expenditures, at $1.3 billion, highlight ongoing investments in capacity and sustainability initiatives. Free cash flow, after capex, was $588 million, providing flexibility for debt reduction and shareholder returns. ROIC trends are closely tied to regional demand cycles and pricing dynamics.

Balance Sheet And Financial Health

CEMEX’s balance sheet shows $864 million in cash and equivalents against total debt of $7.36 billion, indicating a leveraged but manageable position. The debt-to-equity ratio suggests moderate financial risk, with liquidity supported by operating cash flows. The company has prioritized debt reduction in recent years, though its leverage remains elevated compared to some peers. Interest coverage is adequate, but refinancing risks persist in a higher-rate environment.

Growth Trends And Dividend Policy

Growth is driven by infrastructure spending in emerging markets and recovery in developed regions, though volume growth is cyclical. CEMEX paid a dividend of $0.15 per share, reflecting a conservative payout ratio and a focus on retaining capital for deleveraging. The company’s growth strategy emphasizes organic expansion and sustainability-linked investments, with M&A activity limited by balance sheet constraints.

Valuation And Market Expectations

CEMEX trades at a P/E multiple reflective of its cyclical industry and leverage profile. Market expectations hinge on regional construction activity, cost management, and progress toward carbon neutrality. The stock’s valuation discounts near-term macroeconomic uncertainties but acknowledges long-term potential in infrastructure development and sustainable construction trends.

Strategic Advantages And Outlook

CEMEX’s key advantages include its global scale, cost leadership, and sustainability initiatives, which align with regulatory and customer preferences. The outlook is cautiously optimistic, with growth contingent on economic recovery and execution of efficiency programs. Risks include commodity price volatility, currency fluctuations, and higher interest expenses, but the company’s diversified operations provide resilience.

Sources

Company filings (10-K), investor presentations, 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