investorscraft@gmail.com

Intrinsic ValueUmicore S.A. (NVJP.DE)

Previous Close20.08
Intrinsic Value
Upside potential
Previous Close
20.08

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

Umicore SA operates as a leader in advanced materials technology, specializing in sustainable solutions across three core business segments: Catalysis, Energy & Surface Technologies, and Recycling. The company’s revenue is primarily driven by clean technologies, including emission control catalysts, battery materials, and recycling services, positioning it at the forefront of the green energy transition. Umicore’s expertise in materials science, chemistry, and metallurgy enables it to serve high-growth industries such as automotive, renewable energy, and pharmaceuticals. Its Catalysis division is particularly notable for producing precious metals-based compounds used in fine chemicals and life sciences, while its Energy & Surface Technologies segment supplies critical materials for rechargeable batteries and photovoltaics. The Recycling business further strengthens its circular economy proposition, recovering precious metals from industrial waste. With a strong presence in Europe and a growing global footprint, Umicore is well-positioned to capitalize on regulatory tailwinds and increasing demand for sustainable materials.

Revenue Profitability And Efficiency

Umicore reported revenue of €14.85 billion for the period, reflecting its broad industrial reach. However, the company posted a net loss of €1.48 billion, with diluted EPS at -€6.15, indicating significant challenges in profitability. Operating cash flow stood at €868.7 million, while capital expenditures were €526.1 million, suggesting ongoing investments in growth initiatives despite financial headwinds.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight pressure on earnings, likely due to macroeconomic factors or operational inefficiencies. Operating cash flow remains robust, but the high capital expenditures indicate a focus on long-term growth, particularly in clean energy technologies. The balance between reinvestment and profitability will be critical for future earnings power.

Balance Sheet And Financial Health

Umicore maintains a solid liquidity position with €2.01 billion in cash and equivalents, against total debt of €3.44 billion. This suggests a manageable leverage ratio, though the net loss raises questions about near-term debt servicing capacity. The company’s financial health will depend on its ability to stabilize profitability and generate consistent cash flows.

Growth Trends And Dividend Policy

Despite the net loss, Umicore continues to pay a dividend of €0.25 per share, signaling confidence in its long-term strategy. Growth is likely driven by demand for clean technologies, but the company must address profitability challenges to sustain shareholder returns. The focus on recycling and battery materials aligns with global sustainability trends, offering potential upside.

Valuation And Market Expectations

With a market cap of €2.17 billion and a beta of 0.733, Umicore is viewed as a relatively stable investment within the materials sector. The negative earnings and high capex suggest the market may be pricing in future growth potential rather than current profitability. Valuation metrics will hinge on execution in its clean technology segments.

Strategic Advantages And Outlook

Umicore’s strategic advantage lies in its diversified portfolio of sustainable materials and recycling capabilities, which are critical for the energy transition. The outlook depends on its ability to navigate profitability challenges while capitalizing on regulatory and technological tailwinds. Success in battery materials and recycling could drive long-term value creation.

Sources

Company filings, market data

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