investorscraft@gmail.com

Intrinsic ValueValhi, Inc. (VHI)

Previous Close$14.19
Intrinsic Value
Upside potential
Previous Close
$14.19

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

Valhi, Inc. operates as a diversified holding company with interests in chemicals, component products, and real estate management. Its core revenue streams derive from its subsidiary Kronos Worldwide, a leading global producer of titanium dioxide pigments used in coatings, plastics, and paper. The company also holds stakes in NL Industries, which manufactures security products and engineered components, and CompX International, specializing in marine components and security systems. Valhi’s market position is bolstered by its vertically integrated operations and long-standing customer relationships in niche industrial segments. The company competes in cyclical industries, leveraging scale and operational efficiency to mitigate commodity price volatility. Its real estate segment provides additional diversification, though it remains a smaller contributor to overall revenue. Valhi’s strategic focus on high-margin specialty chemicals and engineered products underscores its resilience in competitive markets.

Revenue Profitability And Efficiency

Valhi reported revenue of $2.1 billion for FY 2024, with net income of $108 million, reflecting a net margin of approximately 5.1%. Diluted EPS stood at $3.79, supported by disciplined cost management. Operating cash flow was $44 million, though capital expenditures of $30.9 million indicate ongoing investments in maintaining production capacity. The company’s efficiency metrics suggest stable but modest profitability in its core segments.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its titanium dioxide segment, which benefits from global demand in industrial applications. Valhi’s capital efficiency is tempered by the capital-intensive nature of its chemical operations, though its diversified holdings provide cash flow stability. The $108 million net income demonstrates its ability to generate returns despite cyclical pressures in its key markets.

Balance Sheet And Financial Health

Valhi maintains a solid balance sheet with $348.3 million in cash and equivalents, against total debt of $584 million. The debt level is manageable given its cash reserves and operating cash flow. The company’s financial health appears stable, with sufficient liquidity to meet obligations and fund selective growth initiatives.

Growth Trends And Dividend Policy

Growth trends are tied to industrial demand for titanium dioxide and component products, which face cyclical headwinds. Valhi’s dividend policy remains conservative, with a $0.32 per share payout, reflecting a focus on retaining capital for operational needs. The company’s growth strategy emphasizes operational efficiency over aggressive expansion.

Valuation And Market Expectations

Valhi’s valuation reflects its diversified but cyclical business model. The market likely prices in modest growth expectations, given the commodity-driven nature of its core segments. Investors may weigh its stable dividend and balance sheet strength against exposure to industrial demand fluctuations.

Strategic Advantages And Outlook

Valhi’s strategic advantages include its vertical integration, diversified revenue streams, and long-term customer relationships. The outlook hinges on global industrial demand recovery, particularly for titanium dioxide. While near-term challenges persist, the company’s disciplined capital allocation and niche market positions provide a foundation for steady performance.

Sources

Company filings (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