investorscraft@gmail.com

Intrinsic Value of Koppers Holdings Inc. (KOP)

Previous Close$33.73
Intrinsic Value
Upside potential
Previous Close
$33.73

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

Koppers Holdings Inc. operates as a global provider of treated wood products, wood treatment chemicals, and carbon compounds, serving industries such as railroad, utility, and construction. The company generates revenue through the sale of treated wood products for infrastructure applications, including railroad ties and utility poles, as well as specialty chemicals for industrial use. Its vertically integrated model allows for cost efficiencies and stable supply chain management, positioning it as a key supplier in niche markets. Koppers maintains a competitive edge through proprietary treatment technologies and long-standing customer relationships, particularly in North America and Europe. The company’s focus on sustainability and regulatory compliance further strengthens its market position, as demand for environmentally friendly wood preservation solutions grows. While it faces competition from alternative materials, Koppers’ specialized expertise and diversified product portfolio provide resilience against market fluctuations.

Revenue Profitability And Efficiency

Koppers reported revenue of $2.09 billion for FY 2024, with net income of $52.4 million, reflecting a net margin of approximately 2.5%. Operating cash flow stood at $119.4 million, while capital expenditures totaled $77.4 million, indicating disciplined reinvestment. The diluted EPS of $2.46 suggests moderate profitability, though margins may be pressured by raw material costs and operational expenses inherent to the industry.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its niche market focus and recurring demand from infrastructure sectors. Operating cash flow coverage of capital expenditures demonstrates adequate capital efficiency, though high total debt of $1.02 billion raises questions about leverage. The balance between reinvestment and debt servicing will be critical for sustaining long-term earnings growth.

Balance Sheet And Financial Health

Koppers’ balance sheet shows $43.9 million in cash and equivalents against $1.02 billion in total debt, indicating a leveraged position. The debt load may constrain financial flexibility, though stable cash flow from operations provides some mitigation. Investors should monitor debt covenants and refinancing risks, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

Growth is likely tied to infrastructure spending and demand for treated wood products, with limited visibility on significant expansion. The company pays a modest dividend of $0.22 per share, suggesting a focus on retaining capital for debt reduction or reinvestment rather than aggressive shareholder returns. Future growth may hinge on operational efficiency gains and market share retention.

Valuation And Market Expectations

With a diluted EPS of $2.46, the stock’s valuation will depend on sector multiples and investor sentiment toward cyclical industrials. Market expectations likely reflect cautious optimism, balancing Koppers’ niche strengths against macroeconomic risks and leverage concerns. Comparables in the materials and chemicals space may provide further context for relative valuation.

Strategic Advantages And Outlook

Koppers’ strategic advantages lie in its specialized product offerings and entrenched customer relationships. The outlook remains tied to infrastructure investment trends and raw material cost management. Success will depend on executing operational efficiencies, managing debt, and capitalizing on sustainable product demand. Regulatory tailwinds for eco-friendly solutions could provide incremental opportunities.

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