investorscraft@gmail.com

Intrinsic Value of LSB Industries, Inc. (LXU)

Previous Close$8.52
Intrinsic Value
Upside potential
Previous Close
$8.52

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

LSB Industries, Inc. operates as a diversified chemical manufacturing company, primarily focused on the production and sale of nitrogen-based fertilizers and industrial chemicals. The company serves agricultural and industrial markets, leveraging its vertically integrated operations to optimize production efficiency. Its core products include ammonia, urea ammonium nitrate (UAN), and high-density ammonium nitrate (HDAN), which are critical inputs for crop nutrition and mining applications. LSB Industries competes in a cyclical and commodity-driven sector, where pricing is heavily influenced by global supply-demand dynamics, energy costs, and agricultural trends. The company differentiates itself through cost-efficient production facilities located in strategic regions with access to low-cost natural gas, a key feedstock. While it holds a niche position in the North American fertilizer market, its performance remains sensitive to volatile commodity prices and input cost fluctuations. The industrial segment provides some diversification, but agricultural demand remains the primary revenue driver.

Revenue Profitability And Efficiency

LSB Industries reported revenue of $522.4 million for the period, reflecting its exposure to commodity price swings. The company posted a net loss of $19.4 million, with diluted EPS of -$0.27, indicating margin pressures from input cost volatility. Operating cash flow stood at $86.6 million, suggesting some operational resilience despite the net loss. Capital expenditures were negligible, implying limited near-term growth investments.

Earnings Power And Capital Efficiency

The negative earnings highlight challenges in maintaining profitability amid unfavorable market conditions. The absence of capital expenditures suggests a focus on preserving liquidity rather than expansion. Operating cash flow generation, while positive, may not be sufficient to cover debt obligations and reinvestment needs if earnings remain under pressure.

Balance Sheet And Financial Health

LSB Industries maintains a leveraged balance sheet, with total debt of $518.8 million against cash and equivalents of $20.2 million. The high debt load relative to cash reserves raises concerns about financial flexibility, particularly given the cyclical nature of its business. The lack of a dividend further underscores capital preservation priorities.

Growth Trends And Dividend Policy

The company exhibits no dividend distribution, aligning with its current loss-making position and focus on debt management. Growth prospects are tied to commodity market recoveries, with limited visibility into near-term expansion initiatives given the absence of capital expenditures. Revenue trends will likely remain correlated with agricultural and industrial demand cycles.

Valuation And Market Expectations

The market appears to price LSB Industries as a cyclical play, with valuation metrics reflecting earnings uncertainty. The negative EPS and leveraged balance sheet suggest investor caution, though operating cash flow provides some mitigating factor. Commodity price expectations and natural gas cost trends will be key drivers of future valuation adjustments.

Strategic Advantages And Outlook

LSB Industries benefits from strategic plant locations with access to low-cost natural gas, a critical advantage in nitrogen-based fertilizer production. However, its outlook remains constrained by sector-wide volatility and high leverage. A recovery in agricultural demand or stabilization of input costs could improve profitability, but the company faces significant execution risks in navigating its debt burden amid uncertain market conditions.

Sources

Company filings, CIK 0000060714

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