Previous Close | $80.26 |
Intrinsic Value | $2.57 |
Upside potential | -97% |
Data is not available at this time.
Eastman Chemical Company operates as a global specialty materials company, serving diverse industries such as transportation, building and construction, and consumer goods. Its core revenue model is driven by innovation in advanced materials, additives, and specialty plastics, with a focus on high-margin, differentiated products. The company leverages its proprietary technologies, including molecular recycling and sustainable solutions, to address growing demand for environmentally friendly materials. Eastman holds a strong position in niche markets, supported by long-term customer relationships and a vertically integrated supply chain. Its diversified portfolio mitigates cyclical risks while capitalizing on secular trends like lightweighting and circular economy initiatives. The company competes on technological expertise and sustainability leadership, differentiating itself from commodity chemical producers.
Eastman reported $9.38 billion in revenue for FY 2024, with net income of $905 million, reflecting a 9.6% net margin. Diluted EPS stood at $7.67, demonstrating solid earnings power. Operating cash flow of $1.29 billion and capital expenditures of $599 million resulted in healthy free cash flow generation. The company maintains disciplined cost management, with operating leverage benefiting from scale and product mix optimization.
The company's earnings are supported by its diversified specialty portfolio, with stable demand across end markets. ROIC trends reflect efficient capital allocation toward high-return growth projects, particularly in sustainable solutions. Eastman's innovation-driven model generates premium pricing power, offsetting raw material volatility. Working capital management remains a focus, with inventory turns and receivables collection in line with industry benchmarks.
Eastman's balance sheet shows $837 million in cash against $5.02 billion of total debt, resulting in a net debt position. The debt/EBITDA ratio indicates manageable leverage, with ample liquidity to fund operations and growth initiatives. The company maintains investment-grade credit ratings, supported by consistent cash flow generation and a balanced capital structure.
Eastman has demonstrated steady top-line growth through innovation and market expansion, particularly in sustainable materials. The company returned capital to shareholders via a $3.25 annual dividend per share, representing a payout ratio of approximately 42%. Share repurchases complement the dividend policy, reflecting confidence in long-term cash flow generation and commitment to total shareholder returns.
Current valuation multiples reflect market expectations for mid-single-digit revenue growth and margin expansion, driven by Eastman's specialty portfolio shift. Investors appear to be pricing in successful execution of sustainability initiatives and molecular recycling commercialization. The stock's yield and earnings multiple suggest balanced expectations between growth and cyclical risks inherent in the chemical sector.
Eastman's key advantages include its technology leadership, sustainable solutions platform, and customer-centric innovation. Near-term challenges include macroeconomic uncertainty and input cost pressures, offset by pricing actions and efficiency gains. The long-term outlook remains positive, supported by secular trends favoring specialty materials and circular economy solutions. Management's focus on high-value growth areas positions the company for sustained value creation.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |