Stock CLF CLEVELAND-CLIFFS INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Cleveland-Cliffs Inc.

Equities

CLF

US1858991011

Iron & Steel

Market Closed - Nyse
Other stock markets
 04:00:01 2024-04-26 pm EDT 		5-day change 1st Jan Change
17.88 USD -1.92% Intraday chart for Cleveland-Cliffs Inc. -14.08% -12.44%
Apr. 24 Materials Slip as Dollar Strength Weighs -- Materials Roundup DJ
Apr. 24 JPMorgan Adjusts Price Target on Cleveland-Cliffs to $23 From $24, Keeps Overweight Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,269 6,951 10,887 8,302 10,309 8,502 - -
Enterprise Value (EV) 1 4,030 12,229 16,077 12,721 13,248 11,717 10,613 8,039
P/E ratio 8.16 x -45.5 x 4.06 x 6.32 x 26.2 x 35.9 x 10.6 x 9.77 x
Yield 3.21% 0.41% - - - - - -
Capitalization / Revenue 1.14 x 1.3 x 0.53 x 0.36 x 0.47 x 0.4 x 0.4 x 0.4 x
EV / Revenue 2.03 x 2.28 x 0.79 x 0.55 x 0.6 x 0.55 x 0.5 x 0.38 x
EV / EBITDA 7.68 x 34.6 x 3.06 x 4.01 x 6.93 x 7.22 x 4.63 x 3.11 x
EV / FCF -43.1 x -15.6 x 7.73 x 8.59 x 8.17 x 14.5 x 10.3 x 8.34 x
FCF Yield -2.32% -6.43% 12.9% 11.6% 12.2% 6.89% 9.72% 12%
Price to Book 6.34 x 3.45 x 1.98 x 1.06 x 1.31 x 1.14 x 1.03 x 0.86 x
Nbr of stocks (in thousands) 270,084 477,428 500,091 515,302 504,861 475,476 - -
Reference price 2 8.400 14.56 21.77 16.11 20.42 17.88 17.88 17.88
Announcement Date 2/20/20 2/25/21 2/11/22 2/13/23 1/29/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,990 5,354 20,444 22,989 21,996 21,168 21,129 21,381
EBITDA 1 524.8 353 5,262 3,169 1,911 1,622 2,292 2,584
EBIT 1 429.3 -142 4,012 1,939 814 729 1,537 1,487
Operating Margin 21.57% -2.65% 19.62% 8.43% 3.7% 3.44% 7.27% 6.96%
Earnings before Tax (EBT) 1 312.1 -193 3,803 1,796 597 387.1 1,187 1,237
Net income 1 292.8 -122 2,988 1,335 399 221.8 874.2 910.6
Net margin 14.71% -2.28% 14.62% 5.81% 1.81% 1.05% 4.14% 4.26%
EPS 2 1.030 -0.3200 5.360 2.550 0.7800 0.4985 1.692 1.830
Free Cash Flow 1 -93.5 -786 2,080 1,480 1,621 807.5 1,031 964
FCF margin -4.7% -14.68% 10.17% 6.44% 7.37% 3.81% 4.88% 4.51%
FCF Conversion (EBITDA) - - 39.53% 46.7% 84.82% 49.78% 45% 37.31%
FCF Conversion (Net income) - - 69.61% 110.86% 406.27% 364.13% 117.95% 105.87%
Dividend per Share 2 0.2700 0.0600 - - - - - -
Announcement Date 2/20/20 2/25/21 2/11/22 2/13/23 1/29/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 5,346 5,955 6,337 5,653 5,044 5,295 5,984 5,605 5,112 5,199 5,355 5,379 5,319 5,163 5,304
EBITDA 1 1,456 1,451 1,130 452 123 243 775 614 279 414 385.9 422.3 387.1 421 366
EBIT 1,119 1,094 840 187 -182 -31 497.2 325 32 184 - - - - -
Operating Margin 20.93% 18.37% 13.26% 3.31% -3.61% -0.59% 8.31% 5.8% 0.63% 3.54% - - - - -
Earnings before Tax (EBT) 1 1,112 1,050 757 175 -186 -56 458 303 -108 -61 80.6 150.4 133.2 265.5 -
Net income 1 893 801 596 152 -214 -57 347 264 -155 -67 48.4 103.6 90.41 189.7 -
Net margin 16.7% 13.45% 9.41% 2.69% -4.24% -1.08% 5.8% 4.71% -3.03% -1.29% 0.9% 1.93% 1.7% 3.67% -
EPS 2 1.690 1.500 1.130 0.2900 -0.4100 -0.1100 0.6700 0.5200 -0.3100 -0.1400 0.1571 0.2229 0.1670 0.2997 0.4000
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 2/11/22 4/22/22 7/22/22 10/25/22 2/13/23 4/24/23 7/24/23 10/23/23 1/29/24 4/22/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,761 5,278 5,190 4,419 2,939 3,216 2,112 -
Net Cash position 1 - - - - - - - 463
Leverage (Debt/EBITDA) 3.356 x 14.95 x 0.9863 x 1.394 x 1.538 x 1.982 x 0.9216 x -
Free Cash Flow 1 -93.5 -786 2,080 1,480 1,621 808 1,031 964
ROE (net income / shareholders' equity) 74.9% -7.1% 72.8% 20.1% 6.74% 4.38% 10.5% 10.1%
ROA (Net income/ Total Assets) 8.33% - 18% - 3% 1.92% 4.84% -
Assets 1 3,517 - 16,565 - 13,285 11,532 18,058 -
Book Value Per Share 2 1.330 4.230 11.00 15.20 15.60 15.70 17.40 20.80
Cash Flow per Share 2 1.850 0.3400 5.000 4.620 3.080 2.380 3.550 2.950
Capex 1 656 525 705 943 646 708 896 909
Capex / Sales 32.97% 9.81% 3.45% 4.1% 2.94% 3.34% 4.24% 4.25%
Announcement Date 2/20/20 2/25/21 2/11/22 2/13/23 1/29/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Cleveland-Cliffs Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
10
Last Close Price
17.88 USD
Average target price
21.12 USD
Spread / Average Target
+18.15%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Steel

1st Jan change Capi.
CLEVELAND-CLIFFS INC. Stock Cleveland-Cliffs Inc.
-12.44% 8.5B
NUCOR CORPORATION Stock Nucor Corporation
+0.79% 42.1B
TATA STEEL LIMITED Stock Tata Steel Limited
+18.89% 24.83B
POSCO HOLDINGS INC. Stock POSCO Holdings Inc.
-21.02% 21.75B
STEEL DYNAMICS, INC. Stock Steel Dynamics, Inc.
+13.50% 21.17B
ARCELORMITTAL Stock ArcelorMittal
-7.50% 20.77B
JFE HOLDINGS, INC. Stock JFE Holdings, Inc.
+6.81% 9.44B
UNITED STATES STEEL CORPORATION Stock United States Steel Corporation
-23.08% 8.41B
STEEL AUTHORITY OF INDIA LIMITED Stock Steel Authority of India Limited
+36.31% 8.35B
SEVERSTAL Stock Severstal
-.--% 7.47B
Other Steel
  1. Stock Market
  2. Equities
  3. CLF Stock
  4. Financials Cleveland-Cliffs Inc.