investorscraft@gmail.com

Intrinsic Value of Gerdau S.A. (GGB)

Previous Close$3.05
Intrinsic Value
Upside potential
Previous Close
$3.05

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

Gerdau S.A. is a leading steel producer operating primarily in Brazil and the Americas, with a diversified portfolio spanning long and flat steel products. The company serves key industries such as construction, automotive, and industrial manufacturing, leveraging its vertically integrated operations to control costs and ensure supply chain resilience. Gerdau’s revenue model is driven by steel sales, with value-added services like customization and logistics enhancing its competitive edge. The company holds a strong position in the regional steel market, supported by its extensive production capacity and strategic distribution network. Gerdau’s focus on sustainable steel production, including electric arc furnace technology, aligns with global decarbonization trends, reinforcing its long-term relevance. Its market share in Brazil and North America underscores its regional dominance, while export markets provide additional growth avenues. The company’s ability to adapt to cyclical demand and raw material price fluctuations highlights its operational agility.

Revenue Profitability And Efficiency

Gerdau reported revenue of BRL 67.0 billion in FY 2024, with net income of BRL 4.6 billion, reflecting a net margin of approximately 6.8%. Diluted EPS stood at BRL 2.18, supported by robust operating cash flow of BRL 11.4 billion. Capital expenditures totaled BRL 5.8 billion, indicating disciplined reinvestment in production efficiency and growth initiatives. The company’s ability to generate strong cash flow underscores its operational efficiency despite industry volatility.

Earnings Power And Capital Efficiency

Gerdau’s earnings power is evident in its consistent profitability, with operating cash flow covering capital expenditures by nearly 2x. The company’s capital efficiency is further highlighted by its focus on high-margin products and cost optimization. With a solid return on invested capital, Gerdau demonstrates effective allocation of resources to sustain competitive advantages and drive shareholder value.

Balance Sheet And Financial Health

Gerdau maintains a balanced financial position, with BRL 7.8 billion in cash and equivalents against total debt of BRL 14.9 billion. The manageable leverage ratio and strong liquidity position provide flexibility to navigate market cycles. The company’s disciplined approach to debt management ensures financial stability, supporting its growth and dividend commitments.

Growth Trends And Dividend Policy

Gerdau’s growth is tied to regional infrastructure demand and industrial activity, with cyclical trends influencing performance. The company paid a dividend of BRL 0.104 per share in FY 2024, reflecting a conservative payout ratio aligned with its capital allocation priorities. Strategic investments in capacity expansion and sustainability initiatives are expected to drive long-term growth.

Valuation And Market Expectations

Gerdau’s valuation reflects its cyclical nature, with market expectations hinging on steel price trends and regional demand recovery. The company’s earnings multiple and dividend yield are in line with industry peers, suggesting a balanced risk-reward profile. Investor sentiment is likely influenced by macroeconomic factors impacting the steel sector.

Strategic Advantages And Outlook

Gerdau’s strategic advantages include its vertical integration, regional market leadership, and commitment to sustainable steel production. The outlook remains cautiously optimistic, with growth opportunities in infrastructure and renewable energy sectors. The company’s ability to adapt to market dynamics positions it well for long-term resilience, though cyclical risks persist.

Sources

Company filings, 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