investorscraft@gmail.com

Intrinsic ValueFerrexpo plc (FXPO.L)

Previous Close£76.00
Intrinsic Value
Upside potential
Previous Close
£76.00

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

Ferrexpo plc is a leading producer of high-grade iron ore pellets, primarily serving the global steel industry. The company operates vertically integrated mining and processing facilities in Ukraine, complemented by logistics assets including port operations and a fleet of vessels for efficient distribution. Its core revenue model hinges on the extraction, processing, and sale of iron ore pellets, with a focus on premium-quality products that cater to blast furnace and direct reduction steelmakers. Ferrexpo holds a niche position in the steel supply chain, leveraging its high-quality output and cost-efficient logistics to serve markets across Europe, Asia, and the Middle East. Despite geopolitical challenges in its primary operating region, the company maintains a competitive edge through its established infrastructure and long-standing customer relationships. Its market positioning is further reinforced by its subsidiary structure under Fevamotinico S.a.r.l., which provides strategic oversight and financial stability.

Revenue Profitability And Efficiency

In the latest fiscal period, Ferrexpo reported revenue of 933 million GBP, though it faced a net loss of 50 million GBP, reflecting operational and geopolitical headwinds. The company generated 91.9 million GBP in operating cash flow, but capital expenditures of 101.7 million GBP resulted in negative free cash flow. These figures highlight the strain on profitability amid challenging market conditions.

Earnings Power And Capital Efficiency

Ferrexpo's diluted EPS stood at -0.084 GBP, underscoring earnings pressure. The company's capital efficiency is constrained by high capex relative to operating cash flow, though its asset-light logistics model provides some flexibility. The negative earnings power is partly attributable to external disruptions rather than structural inefficiencies.

Balance Sheet And Financial Health

Ferrexpo maintains a conservative balance sheet, with 105.9 million GBP in cash and equivalents against minimal total debt of 5.1 million GBP. This low leverage provides resilience, though the lack of dividend payouts in the period suggests a focus on liquidity preservation. The strong cash position mitigates near-term solvency risks.

Growth Trends And Dividend Policy

Growth trends are muted due to operational disruptions, with no dividends declared in the period. The company's historical focus on reinvestment and logistical expansion has been tempered by recent challenges, though its long-term growth potential remains tied to steel demand recovery and regional stability.

Valuation And Market Expectations

With a market cap of approximately 354.8 million GBP and a beta of 1.096, Ferrexpo is priced as a higher-risk commodity play. The valuation reflects skepticism about near-term earnings recovery, though the stock may appeal to investors betting on a turnaround in steel markets or geopolitical normalization.

Strategic Advantages And Outlook

Ferrexpo's strategic advantages lie in its high-quality pellet production and integrated logistics network. The outlook remains uncertain due to external risks, but its low debt and niche market position provide a foundation for recovery if operational conditions improve. The company's ability to navigate geopolitical challenges will be critical to its medium-term performance.

Sources

Company filings, London Stock Exchange data

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