investorscraft@gmail.com

Intrinsic ValueFerroglobe PLC (GSM)

Previous Close$4.14
Intrinsic Value
Upside potential
Previous Close
$4.14

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

Ferroglobe PLC operates as a leading producer of silicon metal, silicon-based alloys, and manganese-based alloys, serving critical industries such as solar energy, automotive, and construction. The company’s revenue model is driven by commodity pricing dynamics, long-term supply contracts, and cost-efficient production across its global facilities. Ferroglobe holds a significant market position in silicon metal, a key input for solar panels and aluminum alloys, leveraging its vertically integrated operations and strategic geographic footprint to maintain competitive margins. The company competes in a cyclical industry where pricing power is influenced by global supply-demand imbalances, energy costs, and trade policies. Its diversified customer base and focus on high-purity products provide resilience against sector volatility. Ferroglobe’s ability to adjust production levels and optimize its asset portfolio positions it as a flexible player in the metallurgical and renewable energy supply chains.

Revenue Profitability And Efficiency

Ferroglobe reported revenue of $1.64 billion for FY 2024, with net income of $23.5 million, reflecting tight margins in a challenging commodity environment. Operating cash flow of $243.3 million underscores efficient working capital management, though capital expenditures of $76.2 million indicate ongoing investments in operational upgrades. Diluted EPS of $0.03 highlights the impact of input cost pressures and pricing fluctuations.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by the cyclicality of silicon and alloy markets, though its ability to generate positive operating cash flow demonstrates underlying operational resilience. Capital efficiency is moderated by the capital-intensive nature of smelting operations, but Ferroglobe’s focus on cost control and selective capacity utilization helps mitigate downside risks during demand troughs.

Balance Sheet And Financial Health

Ferroglobe maintains a balanced financial position with $133 million in cash and equivalents against $198.8 million of total debt, suggesting manageable leverage. The absence of significant near-term maturities provides liquidity flexibility. Working capital management remains a strength, supporting the company’s ability to navigate commodity price swings without excessive reliance on external financing.

Growth Trends And Dividend Policy

Growth is tied to global adoption of solar energy and demand for lightweight automotive materials, though near-term performance may hinge on commodity price recovery. The company’s dividend of $0.053 per share reflects a conservative payout ratio, prioritizing reinvestment and balance sheet stability over aggressive shareholder returns. Volume growth in high-purity silicon could drive future upside if renewable energy investments accelerate.

Valuation And Market Expectations

The market appears to price Ferroglobe as a cyclical commodity play, with valuation multiples reflecting skepticism around sustained earnings expansion. Investor focus remains on silicon metal pricing trends, energy cost pass-through capabilities, and the company’s ability to capitalize on secular demand drivers in renewables without overextending its cost structure.

Strategic Advantages And Outlook

Ferroglobe’s strategic advantages include its vertical integration, geographic diversification, and technical expertise in high-purity silicon production. The outlook is cautiously optimistic, contingent on stabilization in energy markets and sustained demand from solar and automotive sectors. Operational discipline and selective capacity additions could position the company for improved margins if commodity cycles turn favorable.

Sources

FY 2024 company filings (CIK: 0001639877), 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