Previous Close | $24.68 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, CIK 0001590714
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |