investorscraft@gmail.com

Intrinsic ValueO-I Glass, Inc. (OI)

Previous Close$12.92
Intrinsic Value
Upside potential
Previous Close
$12.92

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

O-I Glass, Inc. is a leading global manufacturer of glass containers, primarily serving the beverage and food industries. The company operates in a highly competitive sector, where it differentiates itself through scale, innovation, and sustainability initiatives. O-I’s core revenue model is driven by long-term contracts with major beverage producers, including beer, wine, spirits, and non-alcoholic drink manufacturers, ensuring stable demand. The company also provides value-added services such as custom design and lightweighting solutions to enhance customer efficiency. O-I holds a strong market position, particularly in North America and Europe, where it benefits from established relationships with multinational clients. The glass packaging industry is characterized by high barriers to entry due to capital intensity and regulatory requirements, which further solidifies O-I’s competitive moat. However, the company faces challenges from alternative packaging materials like plastic and aluminum, prompting ongoing investments in eco-friendly innovations to align with shifting consumer preferences toward sustainable packaging.

Revenue Profitability And Efficiency

In FY 2024, O-I Glass reported revenue of $6.53 billion, reflecting its significant scale in the glass packaging market. However, the company posted a net loss of $106 million, with diluted EPS of -$0.69, indicating profitability challenges likely tied to input cost inflation or operational inefficiencies. Operating cash flow stood at $489 million, suggesting the core business remains cash-generative despite the net loss. Capital expenditures were not disclosed, limiting visibility into reinvestment activity.

Earnings Power And Capital Efficiency

O-I’s negative net income and EPS highlight pressure on earnings power, possibly due to macroeconomic headwinds or pricing dynamics in the packaging sector. The absence of reported capital expenditures makes it difficult to assess capital efficiency, though the $489 million operating cash flow indicates some ability to fund operations internally. The company’s ability to improve margins will be critical to restoring profitability.

Balance Sheet And Financial Health

O-I’s balance sheet shows $734 million in cash and equivalents against $4.97 billion in total debt, signaling a leveraged position. The high debt load could constrain financial flexibility, particularly if interest rates remain elevated. Investors should monitor debt maturity profiles and refinancing risks, especially given the company’s current unprofitability.

Growth Trends And Dividend Policy

With no dividend payments in FY 2024, O-I appears to prioritize capital preservation over shareholder returns. Growth prospects may hinge on demand for sustainable glass packaging and operational improvements to reverse negative earnings trends. The lack of capex data obscures insights into expansion or modernization efforts.

Valuation And Market Expectations

The market likely prices O-I with skepticism due to its net loss and high leverage. Valuation metrics would depend on earnings recovery potential and the company’s ability to navigate cost pressures. Investors may demand clearer signs of turnaround before assigning higher multiples.

Strategic Advantages And Outlook

O-I’s strengths lie in its industry scale and client relationships, but macroeconomic and competitive pressures pose risks. Success will depend on executing cost controls, innovating in sustainable packaging, and deleveraging the balance sheet. The outlook remains cautious until profitability improves.

Sources

Company filings (10-K), CIK 0000812074

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