investorscraft@gmail.com

Intrinsic ValueVesuvius plc (VSVS.L)

Previous Close£459.60
Intrinsic Value
Upside potential
Previous Close
£459.60

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

Vesuvius plc is a global leader in engineered solutions for the steel and foundry industries, operating through its Steel and Foundry divisions. The company specializes in high-performance consumables, equipment, and refractory products that enhance efficiency and durability in metal production processes. Its offerings span from melt shop refractories to advanced metallurgical control systems, catering to steelmakers, foundries, and nonferrous metal producers. Vesuvius serves a diverse clientele, including primary aluminum, copper, and specialty alloy manufacturers, reinforcing its role as a critical enabler of industrial metal production. The company’s technological expertise and deep industry relationships position it as a trusted partner in optimizing operational performance and sustainability for heavy industries. With a century-long legacy, Vesuvius maintains a strong competitive edge through continuous innovation and a solutions-driven approach tailored to complex metallurgical challenges. Its global footprint ensures resilience against regional demand fluctuations, while its focus on high-margin, mission-critical products solidifies its market leadership in refractory and foundry solutions.

Revenue Profitability And Efficiency

Vesuvius reported revenue of £1.82 billion for the period, with net income of £87.2 million, reflecting a net margin of approximately 4.8%. Operating cash flow stood at £158.7 million, underscoring the company’s ability to convert sales into cash efficiently. Capital expenditures of £88.1 million indicate ongoing investments in maintaining and expanding its technological and operational capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 33p demonstrates its earnings power, supported by a disciplined capital allocation strategy. With a market capitalization of £861.5 million, Vesuvius trades at a P/E multiple reflective of its cyclical industry exposure. Its operating cash flow coverage of capital expenditures suggests prudent reinvestment to sustain long-term growth.

Balance Sheet And Financial Health

Vesuvius maintains a solid balance sheet with £186.4 million in cash and equivalents against total debt of £520.2 million, indicating moderate leverage. The liquidity position provides flexibility to navigate industry cycles, while the debt level remains manageable relative to cash flow generation.

Growth Trends And Dividend Policy

The company’s growth is tied to global steel production trends, with a dividend per share of 24p reflecting a commitment to shareholder returns. While cyclical demand poses variability, Vesuvius’s focus on high-value solutions supports steady cash flow generation for dividends and reinvestment.

Valuation And Market Expectations

Trading at a beta of 1.019, Vesuvius exhibits market-aligned volatility, with valuation metrics reflecting its niche positioning in industrial materials. Investors likely price in expectations of stable demand for its specialized products, balanced against macroeconomic sensitivities in heavy industries.

Strategic Advantages And Outlook

Vesuvius’s strategic advantages lie in its technical expertise, global scale, and entrenched customer relationships. The outlook remains cautiously optimistic, driven by innovation in sustainable metal production solutions and operational efficiency gains, though macroeconomic headwinds in steel demand could pose near-term challenges.

Sources

Company filings, London Stock Exchange disclosures

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