investorscraft@gmail.com

Intrinsic ValueKronos Worldwide, Inc. (KRO)

Previous Close$5.25
Intrinsic Value
Upside potential
Previous Close
$5.25

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

Kronos Worldwide, Inc. operates as a global leader in the production and marketing of titanium dioxide (TiO2) pigments, a critical component used in coatings, plastics, and specialty applications. The company generates revenue primarily through the sale of TiO2, leveraging its vertically integrated operations to maintain cost efficiency and supply chain resilience. Kronos competes in a cyclical and capital-intensive industry, where pricing power is influenced by raw material costs, global demand, and competitor dynamics. Its market position is strengthened by long-term customer relationships, technological expertise, and a focus on high-quality products. The TiO2 industry is highly consolidated, with Kronos ranking among the top global producers, though it faces competition from larger players like Chemours and Tronox. The company’s strategic focus includes optimizing production capacity and maintaining flexibility to navigate volatile commodity cycles. Kronos serves diverse end markets, including architectural coatings, automotive, and industrial applications, which provides some diversification against sector-specific downturns.

Revenue Profitability And Efficiency

Kronos reported revenue of $1.89 billion for the period, with net income of $86.2 million, reflecting a net margin of approximately 4.6%. Diluted EPS stood at $0.75, indicating modest profitability amid challenging market conditions. Operating cash flow was $72.5 million, while capital expenditures totaled $29.5 million, suggesting disciplined capital allocation. The company’s efficiency metrics are influenced by TiO2 pricing trends and input cost volatility, which remain key variables.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to TiO2 demand cycles, with recent performance reflecting moderate profitability. Kronos maintains a capital-efficient structure, as evidenced by its ability to generate positive operating cash flow despite cyclical pressures. However, its capital expenditures are relatively low compared to peers, indicating a focus on maintaining rather than expanding capacity. This approach aligns with its strategy to prioritize cash flow stability over aggressive growth.

Balance Sheet And Financial Health

Kronos holds $106.7 million in cash and equivalents against total debt of $528 million, resulting in a net debt position of $421.3 million. The balance sheet reflects manageable leverage, though the company operates in a cyclical industry that demands liquidity prudence. Shareholders’ equity remains supportive, but the debt load could constrain flexibility during prolonged downturns in TiO2 pricing or demand.

Growth Trends And Dividend Policy

Growth trends are closely linked to global TiO2 market dynamics, which have been subdued recently. Kronos has maintained a dividend policy, distributing $0.34 per share, yielding approximately 3-4% based on current share prices. The dividend appears sustainable given current cash flow levels, but its continuity depends on the company’s ability to navigate industry cycles without significant earnings deterioration.

Valuation And Market Expectations

The market values Kronos at a modest multiple, reflecting its cyclical exposure and intermediate-scale operations. Investors likely price in expectations of stable but not explosive growth, given the mature nature of the TiO2 industry. Valuation metrics are influenced by commodity price forecasts and broader industrial demand trends, which remain uncertain in the near term.

Strategic Advantages And Outlook

Kronos benefits from its niche expertise in TiO2 production and a cost-conscious operational model. The outlook hinges on global industrial recovery and pricing stability in raw materials. Strategic advantages include its established customer base and operational flexibility, though macroeconomic headwinds and competitive pressures pose risks. The company’s ability to sustain margins and cash flow will be critical for long-term investor confidence.

Sources

10-K filings, company investor relations

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