investorscraft@gmail.com

Intrinsic Value of Eastman Chemical Company (EMN)

Previous Close$80.26
Intrinsic Value
Upside potential
Previous Close
$80.26

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 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