investorscraft@gmail.com

Intrinsic ValueNewMarket Corporation (NEU)

Previous Close$837.51
Intrinsic Value
Upside potential
Previous Close
$837.51

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

NewMarket Corporation operates as a specialty chemicals company, primarily serving the petroleum additives industry. The company develops, manufactures, and blends chemical compounds that enhance the performance of lubricants and fuels, catering to automotive, industrial, and marine markets. Its core revenue model relies on high-margin, performance-driven additives, with a strong focus on innovation and customer-specific solutions. NewMarket holds a competitive position due to its technical expertise, long-standing customer relationships, and vertically integrated supply chain, which ensures consistent product quality and reliability. The company operates in a niche but essential segment, where regulatory standards and evolving engine technologies drive demand for advanced additive solutions. Its market position is reinforced by a reputation for reliability and a diversified global customer base, including major oil companies and lubricant manufacturers. NewMarket’s ability to adapt to industry shifts, such as the transition to lower-emission fuels, further solidifies its standing as a key player in the petroleum additives sector.

Revenue Profitability And Efficiency

NewMarket reported revenue of $2.79 billion for FY 2024, with net income of $462.4 million, reflecting a robust net margin of approximately 16.6%. Diluted EPS stood at $48.54, underscoring strong profitability. Operating cash flow was $519.6 million, while capital expenditures were modest at $57.3 million, indicating efficient capital deployment and healthy cash generation relative to reinvestment needs.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with high-margin specialty chemicals driving consistent profitability. Its capital efficiency is evident in the disciplined capex approach, with operating cash flow comfortably covering investments. The balance between growth spending and shareholder returns highlights a focus on sustainable value creation without overleveraging the business.

Balance Sheet And Financial Health

NewMarket maintains a conservative balance sheet, with $77.5 million in cash and equivalents against total debt of $1.06 billion. The debt level is manageable given the company’s stable cash flows and profitability. The financial structure supports ongoing operations and strategic initiatives while providing flexibility for potential acquisitions or dividend growth.

Growth Trends And Dividend Policy

The company has a history of steady performance, supported by demand for high-performance additives. Its dividend policy is shareholder-friendly, with a dividend per share of $10.25, reflecting a commitment to returning capital. Growth is likely to be driven by incremental innovation and market expansion rather than aggressive top-line surges.

Valuation And Market Expectations

NewMarket’s valuation reflects its stable earnings and niche market position. Investors likely price in moderate growth expectations, with a focus on cash flow reliability and dividend sustainability. The specialty chemicals sector’s defensive characteristics may also support a premium compared to broader industrials.

Strategic Advantages And Outlook

NewMarket’s key advantages include its technical leadership, customer loyalty, and efficient operations. The outlook remains positive, with steady demand for additives and potential tailwinds from stricter environmental regulations. The company is well-positioned to navigate industry shifts while maintaining profitability and shareholder returns.

Sources

Company filings (10-K), investor presentations

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