investorscraft@gmail.com

Intrinsic ValueWestlake Corporation (WLK)

Previous Close$79.32
Intrinsic Value
Upside potential
Previous Close
$79.32

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

Westlake Corporation operates as a diversified chemical and building products manufacturer, serving industries such as packaging, automotive, construction, and consumer goods. The company generates revenue through two primary segments: Performance and Essential Materials, which produces ethylene, polyethylene, and other petrochemicals, and Housing and Infrastructure Products, which manufactures PVC pipe, fittings, and other construction materials. Westlake leverages vertical integration to optimize costs and maintain competitive pricing, positioning itself as a key supplier in both commodity and specialty chemical markets. Its global footprint and scale enable it to serve a broad customer base, including industrial manufacturers and construction firms. The company’s market position is reinforced by its ability to adapt to cyclical demand shifts, particularly in housing and infrastructure, while maintaining strong relationships with downstream partners. Westlake’s focus on innovation and sustainability further enhances its competitive edge, as it invests in eco-friendly materials and energy-efficient production processes to align with evolving regulatory and consumer preferences.

Revenue Profitability And Efficiency

Westlake reported revenue of $12.14 billion for FY 2024, with net income of $602 million, reflecting a net margin of approximately 5%. Operating cash flow stood at $1.31 billion, demonstrating robust cash generation despite capital expenditures of $1.01 billion. The company’s efficiency metrics indicate disciplined cost management, though margins are influenced by commodity price volatility and input cost fluctuations inherent in the chemical industry.

Earnings Power And Capital Efficiency

Diluted EPS for FY 2024 was $4.64, supported by stable earnings power across both business segments. Westlake’s capital efficiency is evident in its ability to fund growth initiatives while maintaining profitability, though cyclical downturns in construction or petrochemicals could pressure returns. The company’s reinvestment strategy focuses on high-return projects, including capacity expansions and sustainability upgrades.

Balance Sheet And Financial Health

Westlake maintains a solid balance sheet with $2.92 billion in cash and equivalents against total debt of $5.28 billion, reflecting a manageable leverage profile. The company’s liquidity position is sufficient to cover near-term obligations, and its debt maturity schedule is well-structured, reducing refinancing risks. Strong operating cash flow provides flexibility for strategic investments and shareholder returns.

Growth Trends And Dividend Policy

Westlake’s growth is tied to macroeconomic trends in housing and industrial production, with long-term demand drivers including infrastructure spending and lightweight packaging. The company pays a dividend of $2.10 per share, offering a moderate yield, and has a history of returning capital to shareholders. Future growth may hinge on acquisitions and organic expansion in high-margin specialty chemicals.

Valuation And Market Expectations

Westlake’s valuation reflects its cyclical exposure, trading at multiples aligned with peers in the chemical sector. Market expectations are balanced, factoring in potential upside from housing recovery and downside risks from economic slowdowns. The stock’s performance will likely correlate with commodity price trends and sector-wide capacity utilization rates.

Strategic Advantages And Outlook

Westlake’s vertically integrated model and diversified product portfolio provide resilience against sector-specific downturns. The company is well-positioned to capitalize on sustainable material trends and infrastructure investments. Near-term challenges include raw material cost inflation, but long-term prospects remain favorable due to its operational flexibility and strategic focus on high-growth end markets.

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