investorscraft@gmail.com

Intrinsic Value of Element Solutions Inc (ESI)

Previous Close$24.68
Intrinsic Value
Upside potential
Previous Close
$24.68

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

Element Solutions Inc operates as a specialty chemicals company, providing high-performance materials and solutions primarily for industrial and electronics applications. The company serves diverse end markets, including automotive, aerospace, consumer electronics, and industrial manufacturing, leveraging its expertise in chemical formulations to enhance product performance and durability. Its core revenue model is driven by the sale of proprietary chemical solutions, often tailored to specific customer requirements, which fosters long-term client relationships and recurring revenue streams. Element Solutions holds a strong position in niche markets where technical expertise and regulatory compliance are critical, allowing it to maintain pricing power and competitive differentiation. The company’s focus on innovation and sustainability further strengthens its market positioning, particularly as industries increasingly prioritize environmentally friendly and high-efficiency materials. With a global footprint, Element Solutions benefits from diversified geographic exposure, mitigating regional economic risks while capitalizing on growth opportunities in emerging markets.

Revenue Profitability And Efficiency

Element Solutions reported revenue of $2.46 billion for FY 2024, with net income of $244.2 million, reflecting a net margin of approximately 9.9%. The company generated $362 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures totaled $68.4 million, indicating disciplined investment in maintaining and expanding operational capabilities. These metrics underscore the company’s ability to balance growth with profitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $1.01 highlights its earnings power, supported by a stable revenue base and operational efficiency. With $359.4 million in cash and equivalents, Element Solutions maintains liquidity to fund growth initiatives and debt obligations. The balance between earnings generation and capital allocation suggests prudent financial management, though the total debt of $1.84 billion warrants monitoring for leverage risks.

Balance Sheet And Financial Health

Element Solutions’ balance sheet shows $359.4 million in cash against total debt of $1.84 billion, indicating a leveraged but manageable position. The company’s operating cash flow of $362 million provides ample coverage for interest and principal payments. With 242.1 million shares outstanding, the equity base remains stable, supporting future financing flexibility if needed.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial and electronics demand, with potential upside from innovation-driven product launches. A dividend of $0.32 per share reflects a commitment to shareholder returns, though the payout ratio remains conservative, allowing reinvestment in high-return projects. Long-term trends in electrification and advanced manufacturing could further drive demand for Element Solutions’ offerings.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $1.01 EPS, Element Solutions’ valuation reflects market expectations for steady earnings growth and margin stability. Investors likely price in the company’s niche market positioning and ability to navigate cyclical end markets, though macroeconomic uncertainties could weigh on sentiment. The balance between debt and cash flow generation remains a key focus for valuation.

Strategic Advantages And Outlook

Element Solutions’ strategic advantages lie in its technical expertise, diversified end markets, and global reach. The outlook is cautiously optimistic, with growth hinging on industrial recovery and electronics sector expansion. Sustainability initiatives and R&D investments could further differentiate the company, though competitive pressures and input cost volatility pose risks. Management’s execution will be critical to sustaining margins and deleveraging over time.

Sources

Company filings, CIK 0001590714

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