investorscraft@gmail.com

Intrinsic ValueEnviri Corporation (NVRI)

Previous Close$18.92
Intrinsic Value
Upside potential
Previous Close
$18.92

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

Enviri Corporation operates in the environmental services and industrial waste management sector, providing critical solutions for recycling, remediation, and resource recovery. The company generates revenue through a mix of service contracts, material processing fees, and commodity sales, leveraging its expertise in handling complex waste streams. Positioned as a key player in sustainability-driven industries, Enviri serves a diverse clientele, including manufacturing, energy, and government sectors, while capitalizing on regulatory tailwinds favoring circular economy practices. Its market position is reinforced by specialized infrastructure and long-term customer relationships, though it faces competition from both niche operators and larger diversified firms. The company’s ability to innovate in waste-to-resource technologies further differentiates it in a fragmented but growing market.

Revenue Profitability And Efficiency

Enviri reported revenue of $2.34 billion for the period, reflecting its scale in environmental services, but net income stood at a loss of $128 million, with diluted EPS of -$1.60. Operating cash flow of $78.1 million was offset by capital expenditures of $136.6 million, indicating reinvestment needs. The negative profitability metrics suggest operational or cost challenges amid revenue generation.

Earnings Power And Capital Efficiency

The company’s negative earnings and EPS highlight pressure on margins, likely due to high fixed costs or pricing dynamics in waste management. Capital expenditures exceeding operating cash flow imply aggressive reinvestment, which may strain near-term liquidity but could enhance long-term capacity. The balance between growth spending and earnings recovery will be critical to monitor.

Balance Sheet And Financial Health

Enviri holds $88.4 million in cash against $1.53 billion in total debt, signaling leveraged financial health. The debt-heavy structure may constrain flexibility, though its asset base (not detailed here) could provide collateral. Absence of dividends aligns with prioritization of debt management or growth funding, but sustained losses could necessitate refinancing or operational restructuring.

Growth Trends And Dividend Policy

No dividend was paid, consistent with the company’s loss position and focus on capital retention. Growth prospects hinge on waste volume trends, commodity price cycles, and regulatory demand for sustainable solutions. Historical performance suggests cyclicality, but long-term drivers like decarbonization could support top-line expansion if margins improve.

Valuation And Market Expectations

The market likely prices Enviri based on turnaround potential, given its revenue scale but persistent losses. EV/Revenue multiples may apply, but profitability concerns temper optimism. Investor sentiment may hinge on execution toward breakeven and debt reduction, with sector tailwinds offering optionality.

Strategic Advantages And Outlook

Enviri’s niche expertise and infrastructure provide competitive moats in waste processing, but financial leverage and profitability risks temper near-term outlook. Strategic initiatives to improve cost efficiency or pivot toward higher-margin services could unlock value. Macro trends favor environmental services, but execution remains pivotal to capitalizing on demand shifts.

Sources

Company filings (CIK: 0000045876), disclosed financials for FY ending 2024-12-31

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