investorscraft@gmail.com

Intrinsic ValueTenaris S.A. (TS)

Previous Close$44.30
Intrinsic Value
Upside potential
Previous Close
$44.30

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

Tenaris S.A. is a global leader in the production and supply of steel pipes and related services for the energy industry, primarily serving oil and gas exploration and production. The company operates across the entire value chain, from manufacturing seamless and welded pipes to providing comprehensive pipe management services. Its vertically integrated model ensures control over quality, cost efficiency, and timely delivery, reinforcing its competitive edge in a cyclical and capital-intensive sector. Tenaris holds a strong market position due to its technological expertise, extensive global footprint, and long-standing relationships with major energy companies. The company’s diversified geographic presence mitigates regional risks while allowing it to capitalize on growth opportunities in key markets like North America, the Middle East, and Latin America. Its focus on innovation and sustainability further enhances its reputation as a reliable partner in the energy transition, balancing traditional hydrocarbon demand with emerging renewable energy needs.

Revenue Profitability And Efficiency

Tenaris reported revenue of $12.52 billion for FY 2024, with net income of $2.04 billion, reflecting robust profitability. Diluted EPS stood at $3.62, supported by strong operating cash flow of $2.87 billion. Capital expenditures totaled $694 million, indicating disciplined investment in capacity and technology. The company’s ability to generate substantial cash flow underscores its operational efficiency and pricing power in a competitive market.

Earnings Power And Capital Efficiency

Tenaris demonstrates solid earnings power, with a net income margin of approximately 16.3%. Its capital efficiency is evident from the high operating cash flow conversion, which funds growth initiatives and shareholder returns. The company’s focus on high-margin products and services, coupled with cost management, enhances its return on invested capital, positioning it well for cyclical upturns in the energy sector.

Balance Sheet And Financial Health

Tenaris maintains a strong balance sheet, with $675 million in cash and equivalents and total debt of $582 million, resulting in a net cash position. This conservative leverage profile provides financial flexibility to navigate industry volatility. The company’s low debt-to-equity ratio and ample liquidity ensure resilience against macroeconomic headwinds, supporting sustained investment and dividend payments.

Growth Trends And Dividend Policy

Tenaris has shown consistent growth, driven by demand for premium pipes in deepwater and shale projects. The company’s dividend policy reflects its commitment to shareholder returns, with a dividend per share of $1.66 in FY 2024. Future growth may hinge on energy market dynamics, but its strategic investments in technology and geographic expansion position it to capture long-term demand.

Valuation And Market Expectations

The market values Tenaris for its cyclical recovery potential and strong cash generation. Trading at a moderate earnings multiple, the stock reflects expectations of steady demand in oil and gas, balanced by energy transition risks. Investors likely price in the company’s ability to maintain margins and capitalize on infrastructure spending in emerging markets.

Strategic Advantages And Outlook

Tenaris’s strategic advantages include its vertical integration, global supply chain, and R&D focus, which drive product differentiation. The outlook remains positive, supported by energy sector reinvestment and renewable energy infrastructure needs. However, geopolitical risks and commodity price volatility could pose challenges, requiring agile management to sustain performance.

Sources

Company 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