investorscraft@gmail.com

Intrinsic ValueSylvamo Corporation (SLVM)

Previous Close$48.94
Intrinsic Value
Upside potential
Previous Close
$48.94

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

Sylvamo Corporation operates as a global producer of uncoated freesheet paper, serving commercial printing, writing, and office supply markets. The company generates revenue primarily through the sale of paper products, leveraging its vertically integrated operations to maintain cost efficiency. Sylvamo competes in a mature industry with steady demand but faces challenges from digital substitution and environmental regulations. Its market position is strengthened by a focus on sustainable production and long-term customer relationships, though pricing volatility in raw materials remains a key risk. The company’s geographic diversification, with operations in North America, Europe, and Latin America, provides resilience against regional demand fluctuations. Sylvamo’s emphasis on operational excellence and product quality helps it maintain a competitive edge, though the broader industry faces structural declines in certain segments. Strategic investments in high-margin specialty papers and sustainable practices aim to offset secular headwinds.

Revenue Profitability And Efficiency

Sylvamo reported revenue of $3.77 billion for FY 2024, with net income of $302 million, reflecting a net margin of approximately 8%. Operating cash flow stood at $469 million, demonstrating strong cash conversion. Capital expenditures of $221 million indicate disciplined reinvestment, supporting operational efficiency. The company’s ability to maintain profitability amid input cost pressures highlights its pricing power and cost management.

Earnings Power And Capital Efficiency

Diluted EPS of $7.18 underscores Sylvamo’s earnings strength, driven by stable demand and operational leverage. The company’s capital efficiency is evident in its robust operating cash flow, which supports debt servicing and shareholder returns. Free cash flow generation remains healthy, enabling strategic flexibility for growth initiatives or further deleveraging.

Balance Sheet And Financial Health

Sylvamo’s balance sheet shows $205 million in cash and equivalents against total debt of $804 million, reflecting a manageable leverage position. The company’s liquidity is sufficient to meet near-term obligations, with no immediate refinancing risks. Prudent capital allocation has maintained financial stability despite cyclical industry pressures.

Growth Trends And Dividend Policy

While the paper industry faces modest growth, Sylvamo’s focus on high-value segments and cost optimization supports steady performance. The company’s dividend of $1.80 per share signals confidence in cash flow sustainability, appealing to income-focused investors. Future growth may hinge on niche market expansion and operational improvements.

Valuation And Market Expectations

Sylvamo’s valuation reflects its stable cash flows and defensive industry positioning. Market expectations likely incorporate moderate growth assumptions, with a focus on margin resilience and capital returns. The stock’s performance may hinge on paper pricing trends and input cost dynamics.

Strategic Advantages And Outlook

Sylvamo’s strategic advantages include vertical integration, geographic diversification, and a commitment to sustainability. The outlook remains cautiously optimistic, with potential upside from operational efficiencies and specialty paper demand. However, macroeconomic volatility and secular declines in certain paper segments pose ongoing challenges.

Sources

Company filings, 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