investorscraft@gmail.com

Intrinsic ValueEmbraer S.A. (ERJ)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Embraer S.A. is a leading aerospace company specializing in the design, manufacturing, and servicing of commercial, executive, and defense aircraft. The company operates in a highly competitive global market, with its core revenue streams derived from aircraft sales, aftermarket services, and defense contracts. Embraer is particularly renowned for its regional jets and executive aviation segments, where it holds a strong position as a niche player, competing with larger rivals through agility and innovation. The company’s diversified portfolio includes the E-Jet family for commercial aviation, Praetor and Phenom lines for business jets, and advanced defense solutions such as the KC-390 military transport aircraft. Embraer’s market positioning is bolstered by its strategic partnerships, including collaborations with Boeing and other industry leaders, enhancing its global reach and technological capabilities. The company’s focus on sustainability, including the development of electric and hybrid aircraft, positions it as a forward-thinking player in an industry undergoing significant transformation.

Revenue Profitability And Efficiency

Embraer reported revenue of $6.39 billion for FY 2024, with net income of $352.5 million, reflecting a net margin of approximately 5.5%. The company generated $871.2 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures totaled $200.4 million, indicating disciplined investment in growth and maintenance. These metrics suggest a balanced approach to profitability and operational efficiency, with room for further margin expansion.

Earnings Power And Capital Efficiency

Embraer’s diluted EPS of $10.44 underscores its earnings power, supported by a lean cost structure and strategic focus on high-margin segments. The company’s ability to generate strong operating cash flow relative to net income highlights effective working capital management. Embraer’s capital efficiency is further evidenced by its targeted investments in R&D and production capabilities, aligning with long-term growth objectives.

Balance Sheet And Financial Health

Embraer maintains a robust balance sheet with $1.56 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt stands at $2.6 billion, reflecting a manageable leverage profile. The company’s financial health is supported by its ability to generate consistent cash flow, ensuring flexibility to meet debt obligations and fund growth opportunities without undue strain.

Growth Trends And Dividend Policy

Embraer’s growth trajectory is driven by increasing demand for regional jets and executive aircraft, as well as expanding defense contracts. The company’s dividend policy, with a payout of $0.049 per share, reflects a conservative approach, prioritizing reinvestment in growth and debt reduction. This strategy aligns with its focus on sustainable long-term value creation rather than short-term shareholder returns.

Valuation And Market Expectations

Embraer’s valuation reflects its niche market position and growth potential, with investors likely pricing in recovery in the aerospace sector and execution on strategic initiatives. The company’s forward P/E and EV/EBITDA multiples suggest cautious optimism, balancing near-term challenges with long-term opportunities in commercial aviation and defense markets.

Strategic Advantages And Outlook

Embraer’s strategic advantages include its strong brand, technological expertise, and diversified product portfolio. The outlook remains positive, supported by backlog strength in commercial and defense segments, as well as innovation in sustainable aviation. However, macroeconomic uncertainties and competitive pressures warrant close monitoring of execution risks and market dynamics.

Sources

Company filings, 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