investorscraft@gmail.com

Intrinsic ValueTernium S.A. (TX)

Previous Close$41.84
Intrinsic Value
Upside potential
Previous Close
$41.84

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

Ternium S.A. operates as a leading steel producer in Latin America, specializing in flat and long steel products for construction, automotive, and industrial sectors. The company’s vertically integrated model spans mining, steelmaking, and downstream processing, ensuring cost efficiency and supply chain resilience. Ternium serves key markets in Mexico, Argentina, and Colombia, leveraging regional demand for infrastructure and manufacturing growth. Its competitive edge lies in high-quality production capabilities, strategic geographic footprint, and strong customer relationships, positioning it as a preferred supplier in emerging economies. The steel industry’s cyclical nature exposes Ternium to commodity price volatility, but its diversified product portfolio and operational flexibility mitigate risks. The company also invests in sustainability initiatives, aligning with global decarbonization trends to enhance long-term competitiveness.

Revenue Profitability And Efficiency

Ternium reported revenue of $17.65 billion for FY 2024, reflecting robust demand in core markets. However, net income was negative at -$53.67 million, with diluted EPS of -$2.7, likely due to input cost pressures or pricing challenges. Operating cash flow stood at $1.91 billion, indicating solid cash generation despite profitability headwinds. Capital expenditures of -$1.87 billion suggest ongoing investments in capacity or efficiency upgrades.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight short-term earnings pressure, but strong operating cash flow underscores underlying operational resilience. Ternium’s capital expenditures nearly matched operating cash flow, signaling a focus on sustaining or expanding production capabilities. The balance between reinvestment and cash retention will be critical for future earnings recovery and capital efficiency.

Balance Sheet And Financial Health

Ternium maintains a solid liquidity position with $1.69 billion in cash and equivalents, against total debt of $2.44 billion. The manageable debt level and healthy cash reserves provide flexibility to navigate cyclical downturns. The balance sheet remains investment-grade, supported by steady cash flow generation and prudent financial management.

Growth Trends And Dividend Policy

Despite earnings challenges, Ternium paid a dividend of $2.7 per share, reflecting confidence in long-term cash flow stability. Growth prospects hinge on regional infrastructure demand and industrial recovery. The dividend yield may appeal to income-focused investors, though sustainability depends on profitability improvements and steel market conditions.

Valuation And Market Expectations

The market likely prices Ternium based on cyclical recovery expectations, with valuation metrics reflecting near-term earnings volatility. Investors may focus on the company’s ability to leverage regional demand and cost controls to restore profitability. Comparables with global peers could highlight relative undervaluation or risks.

Strategic Advantages And Outlook

Ternium’s strategic advantages include regional market dominance, vertical integration, and cost leadership. The outlook depends on steel price trends, input cost moderation, and Latin American economic resilience. Long-term opportunities lie in sustainable steel production and infrastructure investments, though macroeconomic uncertainties remain a key monitorable.

Sources

Company filings (10-K), Bloomberg

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