investorscraft@gmail.com

Intrinsic ValueGrafTech International Ltd. (EAF)

Previous Close$9.92
Intrinsic Value
Upside potential
Previous Close
$9.92

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

GrafTech International Ltd. operates as a global manufacturer of high-quality graphite electrode products essential for electric arc furnace (EAF) steel production. The company serves steelmakers worldwide, leveraging its vertically integrated supply chain to produce electrodes from raw materials to finished goods. GrafTech’s competitive edge lies in its proprietary manufacturing technology, which enhances electrode performance and longevity, positioning it as a key supplier in the niche but critical EAF steelmaking sector. The company’s revenue model is tied to long-term supply agreements with steel producers, providing stability but also exposing it to cyclical demand fluctuations in the steel industry. GrafTech competes on product quality, reliability, and technical support, differentiating itself from lower-cost producers. Its market position is bolstered by its technological expertise and established customer relationships, though it faces challenges from alternative steelmaking methods and regional competitors.

Revenue Profitability And Efficiency

In FY 2024, GrafTech reported revenue of $538.8 million but recorded a net loss of $131.2 million, reflecting operational challenges and potential pricing pressures. The negative operating cash flow of $40.1 million, coupled with capital expenditures of $34.3 million, suggests strained liquidity. The diluted EPS of -$0.51 underscores profitability struggles, likely influenced by high input costs or subdued demand in the steel sector.

Earnings Power And Capital Efficiency

GrafTech’s negative earnings and cash flow indicate weakened earnings power in the current fiscal year. The company’s capital efficiency appears constrained, as evidenced by its inability to generate positive cash flow from operations. This raises concerns about its ability to fund growth or service debt without external financing, particularly given its high leverage.

Balance Sheet And Financial Health

GrafTech’s balance sheet shows $256.2 million in cash and equivalents against total debt of $1.09 billion, signaling significant leverage. The debt burden, combined with negative cash flow, may strain financial flexibility. Investors should monitor liquidity and debt covenants closely, as the company’s ability to meet obligations could be challenged if operational performance does not improve.

Growth Trends And Dividend Policy

GrafTech’s recent financials suggest declining growth trends, with no dividend payments in FY 2024. The absence of a dividend reflects prioritization of liquidity preservation over shareholder returns. Future growth may hinge on steel demand recovery and cost management, but near-term headwinds persist.

Valuation And Market Expectations

The market likely prices GrafTech at a discount due to its financial distress and cyclical exposure. Investors may demand a risk premium given the company’s high leverage and operational challenges. Valuation metrics should be interpreted cautiously until profitability stabilizes.

Strategic Advantages And Outlook

GrafTech’s technological expertise and long-term customer relationships provide strategic advantages, but its outlook remains uncertain amid steel industry volatility. Success depends on executing cost reductions, managing debt, and capitalizing on any rebound in EAF steel demand. The company must navigate near-term challenges to restore investor confidence.

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