investorscraft@gmail.com

Intrinsic Value of LyondellBasell Industries N.V. (LYB)

Previous Close$64.55
Intrinsic Value
Upside potential
Previous Close
$64.55

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

LyondellBasell Industries N.V. (LYB) is a global leader in the petrochemical industry, specializing in the production of plastics, chemicals, and refining products. The company operates across three primary segments: Olefins & Polyolefins, Intermediates & Derivatives, and Advanced Polymer Solutions. Its revenue model is driven by the sale of commodity chemicals and specialty polymers, serving diverse end markets such as packaging, automotive, construction, and consumer goods. LYB leverages its vertically integrated operations and global supply chain to maintain cost efficiency and scale advantages. The company holds a strong market position, ranking among the top producers of polypropylene and polyethylene globally. Its strategic focus on innovation and sustainability, including investments in circular economy solutions, enhances its competitive edge in an industry increasingly pressured by environmental regulations. LYB’s diversified product portfolio and geographic footprint mitigate cyclical risks, positioning it as a resilient player in the chemicals sector.

Revenue Profitability And Efficiency

In FY 2024, LyondellBasell reported revenue of $40.3 billion, with net income of $1.36 billion, reflecting a net margin of approximately 3.4%. Diluted EPS stood at $4.15, indicating moderate profitability amid challenging market conditions. Operating cash flow was $3.82 billion, while capital expenditures totaled $1.84 billion, underscoring disciplined capital allocation. The company’s ability to generate cash despite margin pressures highlights its operational resilience.

Earnings Power And Capital Efficiency

LYB’s earnings power is supported by its diversified product mix and cost-efficient manufacturing footprint. The company’s capital efficiency is evident in its ability to fund growth initiatives while maintaining shareholder returns. With an operating cash flow of $3.82 billion, LYB demonstrates robust cash generation, though cyclical downturns in commodity prices can impact near-term profitability. Strategic investments in high-return projects aim to sustain long-term earnings growth.

Balance Sheet And Financial Health

LyondellBasell maintains a solid balance sheet, with $3.38 billion in cash and equivalents and total debt of $12.92 billion. The debt-to-equity ratio suggests moderate leverage, balanced by strong liquidity. The company’s financial health is further supported by consistent cash flow generation, providing flexibility to navigate cyclical industry dynamics and invest in growth opportunities.

Growth Trends And Dividend Policy

LYB’s growth strategy focuses on expanding its circular economy initiatives and high-value product lines. The company paid a dividend of $5.29 per share in FY 2024, reflecting its commitment to returning capital to shareholders. While revenue growth may be tempered by commodity price volatility, LYB’s focus on operational efficiency and innovation positions it for sustainable long-term growth.

Valuation And Market Expectations

The market values LYB at a moderate multiple, reflecting its cyclical exposure and commodity-driven earnings. Investor expectations are balanced between near-term margin pressures and long-term growth potential from sustainability-driven initiatives. The company’s valuation is influenced by its ability to maintain profitability amid fluctuating raw material costs and demand dynamics.

Strategic Advantages And Outlook

LYB’s strategic advantages include its global scale, diversified product portfolio, and leadership in sustainable chemistry. The outlook remains cautiously optimistic, with growth opportunities in circular polymers and cost efficiency programs offsetting cyclical headwinds. The company’s focus on innovation and environmental stewardship aligns with industry trends, supporting its long-term competitive positioning.

Sources

10-K, investor presentations, 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