Balls of Steel - Updated DD - Price Target Increase - $CLF

So I know I'm a little late, but I finally got around to updating my financials to incorporate CLF's recent 10-Q filing - and I'm very surprised. My previous PT was $32.25, and after inputting their new data, the new PT is approximately $41!!!. I'd love to see that "analysis". How does a PT of $26 make sense when their NAV alone is $3.5 billion (27% of current market cap) Honestly, I'm shocked, but the numbers don't lie. DCF is the best way to put a market value on a company, and this is what the numbers are saying. ​ Updated Income Statement https://preview.redd.it/cxahi348mug71.png?width=938&format=png&auto=webp&s=56969bcdf83079a720b6955a2126e492f8510c9a ​ I.S. from 10-Q https://preview.redd.it/x126sd3coug71.png?width=714&format=png&auto=webp&s=61591d598d3e9f02b37dfea69d23f7fe53818a5a Assumptions: - Steel isn't like lumber and won't suddenly fall to normal or historical levels within a month. Lumber skyrocketed due to COVID causing a supply shortage, while demand remained steady. Steel prices have increased not only because of supply shortages & demand increases, but also because of global governmental & political catalysts. China will be announcing export tariffs within the next month before their building season starts in October. These taxes will range between 15-25%. - Steel prices will remain elevated until Late 2022 or Early 2023. - Q3 & Q4 financials will closely mimic Q2 - CLF will continue to pay down debt & return money to shareholders - CLF doesn't idle operations due to another covid variant. I think it's very unlikely since they are offering their employees $3,000 to get the shot. LG is a savage. ​ ​ CME HRC Futures ​ Weighted Averages for Pricing The analysis above is important because the surge in steel companies is almost solely due to market price increases. ​ From CLF's 10-k and their raised forward guidance: "The full-year revision is based on better-than-expected contractual renewals and the assumption that the US HRC index price averages $1,100 per net ton for the last nine months of the year. " As of 8/11/21 (my 32nd birthday btw), the weighted average price per ton according to the HRC futures index is $1756 for the rest of 2021, or in other words, a 56.7% increase over CLF's assumption that their forward guidance hinges on. Now, just because the weighted average of the futures prices is $1756, doesn't mean that CLF has locked in pricing or has contracts at that specific price. However, what it does show that prices have elevated to a greater level than they forecasted, and they are very likely realizing that tailwind. Positions: - $52k in CLF commons - $6.5k in calls. $15c 1/2022 & $12c 1/2023

back
scot-tagscot-icon

Scouted Idea

We scour the net for great ideas, so you don't have to

Original Post

portfolio-reddit logo

Is this your Reddit account?

Claim this username to collect earnings from this post, and the portfolio!

portfolio reddit logoportfolio utradea logo

Balls of Steel - Updated DD - Price Target Increase - $CLF

bullish

general Analysis

[2 min Read]

So I know I'm a little late, but I finally got around to updating my financials to incorporate CLF's recent 10-Q filing - and I'm very surprised.

My previous PT was $32.25, and after inputting their new data, the new PT is approximately $41!!!. I'd love to see that "analysis". How does a PT of $26 make sense when their NAV alone is $3.5 billion (27% of current market cap)

Honestly, I'm shocked, but the numbers don't lie. DCF is the best way to put a market value on a company, and this is what the numbers are saying.

Updated Income Statement



I.S. from 10-Q



Assumptions:

- Steel isn't like lumber and won't suddenly fall to normal or historical levels within a month. Lumber skyrocketed due to COVID causing a supply shortage, while demand remained steady. Steel prices have increased not only because of supply shortages & demand increases, but also because of global governmental & political catalysts. China will be announcing export tariffs within the next month before their building season starts in October. These taxes will range between 15-25%.

- Steel prices will remain elevated until Late 2022 or Early 2023.

- Q3 & Q4 financials will closely mimic Q2

- CLF will continue to pay down debt & return money to shareholders

- CLF doesn't idle operations due to another covid variant. I think it's very unlikely since they are offering their employees $3,000 to get the shot. LG is a savage.

CME HRC Futures

Weighted Averages for Pricing

The analysis above is important because the surge in steel companies is almost solely due to market price increases.

From CLF's 10-k and their raised forward guidance:

"The full-year revision is based on better-than-expected contractual renewals and the assumption that the US HRC index price averages $1,100 per net ton for the last nine months of the year. "

As of 8/11/21 (my 32nd birthday btw), the weighted average price per ton according to the HRC futures index is $1756 for the rest of 2021, or in other words, a 56.7% increase over CLF's assumption that their forward guidance hinges on.

Now, just because the weighted average of the futures prices is $1756, doesn't mean that CLF has locked in pricing or has contracts at that specific price. However, what it does show that prices have elevated to a greater level than they forecasted, and they are very likely realizing that tailwind.

Positions:

- $52k in CLF commons

- $6.5k in calls. $15c 1/2022 & $12c 1/2023

page loading card

CLF

Cleveland-Cliffs Inc.

15.54

-0.35
-2.23%

Return

-37.55%
Change % Since Posting
-9.35
Change Since Posting
24.89
Price When Posted

Metrics

41.00
Target Price
9/ 10
Confidence
2-6 Months
Timeframe
catalyst icon
Earnings Release
catalyst icon
News
catalyst icon
SEC
Filing
catalyst icon
Sentiment
catalyst icon
Other Catalyst

Access the latest tools and discussion channels with an account

reddit-sentiment

Reddit Sentiment
Analysis

portfolio-balancer

Portfolio Balancer
with brokerages

sec-dashboard

SEC Dashboard
with NLP

aiodd-ad
next