investorscraft@gmail.com

Intrinsic ValueTrinseo PLC (TSE)

Previous Close$2.44
Intrinsic Value
Upside potential
Previous Close
$2.44

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

Trinseo PLC operates as a global materials company specializing in the production of plastics, latex binders, and synthetic rubber. The company serves diverse industries, including automotive, consumer electronics, construction, and medical devices, leveraging its expertise in polymer technology to deliver high-performance materials. Trinseo’s revenue model is driven by the sale of specialty materials and solutions, with a focus on innovation and sustainability to meet evolving regulatory and customer demands. The company competes in a fragmented market, where differentiation through advanced material science and cost-efficient production is critical. While Trinseo maintains a strong presence in North America and Europe, it faces intense competition from larger chemical conglomerates and regional players. Its market positioning hinges on technical expertise, customer collaboration, and niche applications where performance materials command premium pricing.

Revenue Profitability And Efficiency

Trinseo reported revenue of $3.51 billion for FY 2024, reflecting its scale in the materials sector. However, the company posted a net loss of $348.5 million, with diluted EPS of -$9.87, indicating significant profitability challenges. Operating cash flow was negative at $14.2 million, while capital expenditures totaled $63.3 million, underscoring strained cash generation relative to reinvestment needs.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight operational headwinds, likely tied to input cost volatility or pricing pressures in key markets. With a high debt load, Trinseo’s capital efficiency is constrained, as interest obligations and reinvestment demands limit flexibility. The lack of positive earnings power raises concerns about sustainable returns on invested capital.

Balance Sheet And Financial Health

Trinseo’s balance sheet shows $209.8 million in cash against $2.48 billion in total debt, signaling elevated leverage. The net debt position underscores liquidity risks, particularly given weak operating cash flow. While the company maintains access to working capital, its financial health is precarious without a swift turnaround in profitability or debt reduction.

Growth Trends And Dividend Policy

Growth trends appear muted amid profitability challenges, with no clear near-term catalysts for expansion. The company paid a modest dividend of $0.04 per share, but sustainability is questionable given cash flow constraints. Strategic shifts or cost restructuring may be necessary to reignite growth and support shareholder returns.

Valuation And Market Expectations

Trinseo’s valuation likely reflects its financial struggles, with investors pricing in elevated execution risks. Market expectations remain subdued until the company demonstrates improved earnings stability or deleveraging progress. Any positive revaluation would hinge on successful cost management or demand recovery in core end markets.

Strategic Advantages And Outlook

Trinseo’s strengths lie in its material science expertise and diversified industrial customer base. However, the outlook is cautious due to macroeconomic uncertainties and competitive pressures. A focus on high-margin specialty applications and sustainability-driven innovation could improve long-term prospects, but near-term execution remains critical.

Sources

Company filings, CIK 0001519061

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