Cyclical & Commodity Producers

Commodity and cyclical producers valued through the whole cycle (normalized free cash flow), not one boom or bust year.

Miners, drillers and other cyclicals swing wildly year to year. We value them on through-cycle earnings so a single peak or trough year doesn't distort the picture.
Clear
230 stocks · page 1 of 4
Educational use only — not investment advice. "Undervalued / fairly valued / overvalued" and every risk score reflect our models vs. price, which can be wrong or based on stale or incomplete data. Always review the company's own financials and SEC filings, and consult a licensed advisor, before acting.
CC
Chemours Co
Fairly valued
Basic Materials
Price$13.98
Model IV$14.86
P/IV1.01
Discount 6% Return to IV: +6.3%
Market implies +1.5%/yr vs model +2.8% · in line
HLLY
Holley Inc.
Fairly valued
Consumer Cyclical
Price$2.36
Model IV$2.71
P/IV1.01
Discount 13% Return to IV: +14.7%
Owner yield 18.4% 10-yr IRR 27.5% · steady
Market implies -0.6%/yr vs model +3.0% · below model
RYAAY
RYANAIR HOLDINGS PLC
Fairly valued
Industrials
Price$56.00
Model IV$55.30
P/IV1.01
Premium +1% Return to IV: -1.3%
Owner yield 5.2% 10-yr IRR 10.2% · moderate
Market implies +6.6%/yr vs model +8.0% · in line
ASIX
AdvanSix Inc.
Fairly valued
Basic Materials
Price$16.64
Model IV$16.49
P/IV1.01
Premium +1% Return to IV: -0.9%
Market implies +1.4%/yr vs model +2.8% · in line
SMP
STANDARD MOTOR PRODUCTS, INC.
Fairly valued
Consumer Cyclical
Price$36.92
Model IV$38.54
P/IV1.02
Discount 4% Return to IV: +4.4%
Owner yield 6.7% 10-yr IRR 13.9% · moderate
Market implies +4.9%/yr vs model +8.0% · below model
OXY
OCCIDENTAL PETROLEUM CORP /DE/
Fairly valued
Energy
Price$58.21
Model IV$56.59
P/IV1.03
Premium +3% Return to IV: -2.8%
Owner yield 8.7% 10-yr IRR 12.5% · steady
Market implies +1.6%/yr vs model +1.5% · in line
NC
NACCO INDUSTRIES INC
Undervalued
Energy
Price$36.04
Model IV$49.16
P/IV1.03
Discount 27% Return to IV: +36.4%
Market implies +1.1%/yr vs model +8.0% · below model
STNG
Scorpio Tankers Inc.
Fairly valued
Industrials
Price$84.51
Model IV$78.43
P/IV1.04
Premium +8% Return to IV: -7.2%
Owner yield 11.5% 10-yr IRR 15.7% · steady
Market implies -0.9%/yr vs model +0.0% · in line
HAL
HALLIBURTON CO
Fairly valued
Energy
Price$31.75
Model IV$31.48
P/IV1.05
Premium +1% Return to IV: -0.9%
Owner yield 7.6% 10-yr IRR 13.9% · steady
Market implies +4.8%/yr vs model +5.7% · in line
HCC
WARRIOR MET COAL, INC.
Fairly valued
Energy
Price$89.57
Model IV$90.09
P/IV1.05
Discount 1% Return to IV: +0.6%
Market implies +4.1%/yr vs model +5.0% · in line
LMT
LOCKHEED MARTIN CORP
Fairly valued
Consumer Cyclical
Price$499.22
Model IV$497.12
P/IV1.06
Premium +0% Return to IV: -0.4%
Owner yield 5.0% 10-yr IRR 8.5% · moderate
Market implies +5.3%/yr vs model +6.5% · in line
THRM
Gentherm Inc
Fairly valued
Consumer Cyclical
Price$30.38
Model IV$32.52
P/IV1.07
Discount 7% Return to IV: +7.1%
Owner yield 6.4% 10-yr IRR 13.1% · moderate
Market implies +4.4%/yr vs model +8.0% · below model
MTX
MINERALS TECHNOLOGIES INC
Fairly valued
Basic Materials
Price$65.11
Model IV$62.33
P/IV1.07
Premium +4% Return to IV: -4.3%
Owner yield 5.5% 10-yr IRR 8.1% · steady
Market implies +4.3%/yr vs model +4.3% · in line
E
ENI SPA
Fairly valued
Energy
Price$53.96
Model IV$51.09
P/IV1.07
Premium +6% Return to IV: -5.3%
Owner yield 7.1% 10-yr IRR 10.5% · steady
Market implies +3.4%/yr vs model +3.0% · in line
COP
CONOCOPHILLIPS
Fairly valued
Energy
Price$129.84
Model IV$119.08
P/IV1.08
Premium +9% Return to IV: -8.3%
Owner yield 5.5% 10-yr IRR 8.5% · steady
Market implies +5.2%/yr vs model +4.8% · in line
MXC
MEXCO ENERGY CORP
Fairly valued
Energy
Price$10.30
Model IV$9.87
P/IV1.08
Premium +4% Return to IV: -4.1%
Owner yield 6.7% 10-yr IRR 9.6% · steady
Market implies -1.2%/yr vs model +2.8% · below model
UHAL
U-Haul Holding Co /NV/
Fairly valued
Industrials
Price$59.16
Model IV$57.08
P/IV1.08
Premium +4% Return to IV: -3.5%
Market implies +4.3%/yr vs model +4.6% · in line
IIIN
INSTEEL INDUSTRIES INC
Overvalued
Basic Materials
Price$29.59
Model IV$25.25
P/IV1.09
Premium +17% Return to IV: -14.7%
Owner yield 9.8% 10-yr IRR 15.7% · steady
Market implies +4.0%/yr vs model +3.1% · in line
TX
Ternium S.A.
Fairly valued
Basic Materials
Price$56.41
Model IV$52.87
P/IV1.10
Premium +7% Return to IV: -6.3%
Owner yield 2.3% 10-yr IRR -5.0% · steady
Market implies +1.6%/yr vs model +1.0% · in line
ROCK
GIBRALTAR INDUSTRIES, INC.
Fairly valued
Basic Materials
Price$38.43
Model IV$36.56
P/IV1.10
Premium +5% Return to IV: -4.9%
Owner yield 13.2% 10-yr IRR 20.2% · steady
Market implies +1.6%/yr vs model +2.3% · in line
TOL
Toll Brothers, Inc.
Fairly valued
Industrials
Price$133.86
Model IV$122.86
P/IV1.10
Premium +9% Return to IV: -8.2%
Owner yield 7.7% 10-yr IRR 14.2% · steady
Market implies +6.1%/yr vs model +5.9% · in line
EQT
EQT Corp
Fairly valued
Energy
Price$52.31
Model IV$48.89
P/IV1.12
Premium +7% Return to IV: -6.5%
Owner yield 4.7% 10-yr IRR 7.0% · steady
Market implies +5.4%/yr vs model +5.5% · in line
TTE
TotalEnergies SE
Fairly valued
Energy
Price$84.23
Model IV$80.32
P/IV1.14
Premium +5% Return to IV: -4.6%
Owner yield 8.4% 10-yr IRR 12.9% · steady
Market implies +3.0%/yr vs model +2.6% · in line
CAAS
China Automotive Systems, Inc.
Fairly valued
Consumer Cyclical
Price$4.36
Model IV$3.82
P/IV1.14
Premium +14% Return to IV: -12.5%
Market implies +6.1%/yr vs model +8.0% · in line
ANDE
Andersons, Inc.
Fairly valued
Consumer Defensive
Price$65.94
Model IV$57.83
P/IV1.14
Premium +14% Return to IV: -12.3%
Owner yield 12.9% 10-yr IRR 20.1% · steady
Market implies +3.9%/yr vs model +2.5% · in line
EGY
VAALCO ENERGY INC /DE/
Fairly valued
Energy
Price$5.79
Model IV$5.09
P/IV1.15
Premium +14% Return to IV: -12.1%
Owner yield 4.5% 10-yr IRR 5.4% · steady
Market implies +4.5%/yr vs model +4.4% · in line
RES
RPC INC
Overvalued
Energy
Price$5.94
Model IV$5.06
P/IV1.16
Premium +17% Return to IV: -14.8%
Owner yield 9.7% 10-yr IRR 19.8% · moderate
Market implies +7.6%/yr vs model +7.9% · in line
WERN
WERNER ENTERPRISES INC
Fairly valued
Industrials
Price$32.34
Model IV$29.55
P/IV1.16
Premium +9% Return to IV: -8.6%
Market implies +5.3%/yr vs model +4.8% · in line
IPI
Intrepid Potash, Inc.
Fairly valued
Basic Materials
Price$33.07
Model IV$31.53
P/IV1.16
Premium +5% Return to IV: -4.7%
Owner yield 1.7% 10-yr IRR -5.9% · steady
Market implies +3.5%/yr vs model +4.5% · in line
AN
AUTONATION, INC.
Fairly valued
Consumer Cyclical
Price$156.21
Model IV$144.58
P/IV1.17
Premium +8% Return to IV: -7.4%
Market implies +6.1%/yr vs model +6.1% · in line
JBLU
JETBLUE AIRWAYS CORP
Fairly valued
Industrials
Price$3.97
Model IV$4.60
P/IV1.19
Discount 14% Return to IV: +15.9%
Market implies +4.3%/yr vs model +8.0% · below model
CNQ
CANADIAN NATURAL RESOURCES Ltd
Overvalued
Energy
Price$47.50
Model IV$40.07
P/IV1.19
Premium +19% Return to IV: -15.6%
Owner yield 3.5% 10-yr IRR 0.5% · steady
Market implies +4.2%/yr vs model +2.1% · in line
PCAR
PACCAR INC
Fairly valued
Consumer Cyclical
Price$106.86
Model IV$97.59
P/IV1.19
Premium +9% Return to IV: -8.7%
Owner yield 6.5% 10-yr IRR 11.5% · steady
Market implies +6.0%/yr vs model +5.8% · in line
AESI
Atlas Energy Solutions Inc.
Overvalued
Energy
Price$12.46
Model IV$10.08
P/IV1.19
Premium +24% Return to IV: -19.1%
Market implies +8.3%/yr vs model +8.0% · in line
AXTA
Axalta Coating Systems Ltd.
Overvalued
Basic Materials
Price$32.79
Model IV$26.58
P/IV1.21
Premium +23% Return to IV: -18.9%
Owner yield 5.8% 10-yr IRR 9.2% · steady
Market implies +6.8%/yr vs model +4.6% · in line
NX
Quanex Building Products CORP
Overvalued
Basic Materials
Price$18.39
Model IV$15.34
P/IV1.21
Premium +20% Return to IV: -16.6%
Owner yield 10.4% 10-yr IRR 21.0% · moderate
Market implies +8.2%/yr vs model +8.0% · in line
BTU
PEABODY ENERGY CORP
Overvalued
Energy
Price$24.85
Model IV$20.46
P/IV1.21
Premium +21% Return to IV: -17.7%
Owner yield 8.7% 10-yr IRR 11.3% · steady
Market implies +2.8%/yr vs model +0.1% · in line
CLW
Clearwater Paper Corp
Fairly valued
Basic Materials
Price$19.35
Model IV$17.53
P/IV1.22
Premium +10% Return to IV: -9.4%
Market implies +2.6%/yr vs model +2.5% · in line
MATV
Mativ Holdings, Inc.
Overvalued
Basic Materials
Price$12.21
Model IV$10.03
P/IV1.22
Premium +22% Return to IV: -17.8%
Owner yield 7.1% 10-yr IRR 11.1% · steady
Market implies +4.9%/yr vs model +3.6% · in line
LXU
LSB INDUSTRIES, INC.
Fairly valued
Basic Materials
Price$10.20
Model IV$10.20
P/IV1.23
Discount 0% Return to IV: +0.0%
Owner yield 3.7% 10-yr IRR 2.2% · steady
Market implies +2.0%/yr vs model +3.3% · in line
BWA
BORGWARNER INC
Overvalued
Consumer Cyclical
Price$62.36
Model IV$49.69
P/IV1.23
Premium +25% Return to IV: -20.3%
Owner yield 5.6% 10-yr IRR 10.5% · moderate
Market implies +8.9%/yr vs model +7.1% · in line
WLKP
Westlake Chemical Partners LP
Overvalued
Basic Materials
Price$21.38
Model IV$17.14
P/IV1.25
Premium +25% Return to IV: -19.8%
Owner yield 7.5% 10-yr IRR 11.7% · steady
Market implies +5.0%/yr vs model +3.2% · in line
HD
HOME DEPOT, INC.
Overvalued
Consumer Cyclical
Price$285.77
Model IV$237.13
P/IV1.25
Premium +21% Return to IV: -17.0%
Owner yield 5.3% 10-yr IRR 9.2% · moderate
Market implies +7.6%/yr vs model +6.3% · in line
HTLD
HEARTLAND EXPRESS INC
Overvalued
Industrials
Price$11.28
Model IV$9.27
P/IV1.26
Premium +22% Return to IV: -17.8%
Market implies +7.0%/yr vs model +6.4% · in line
WD
Walker & Dunlop, Inc.
Overvalued
Financial Services
Price$33.96
Model IV$29.32
P/IV1.26
Premium +16% Return to IV: -13.7%
Market implies +5.6%/yr vs model +5.5% · in line
ALV
AUTOLIV INC
Overvalued
Consumer Cyclical
Price$110.52
Model IV$93.85
P/IV1.27
Premium +18% Return to IV: -15.1%
Owner yield 6.3% 10-yr IRR 12.7% · moderate
Market implies +8.5%/yr vs model +7.7% · in line
FDX
FEDEX CORP
Overvalued
Industrials
Price$289.04
Model IV$225.39
P/IV1.27
Premium +28% Return to IV: -22.0%
Owner yield 5.2% 10-yr IRR 7.2% · steady
Market implies +7.0%/yr vs model +4.3% · in line
ECVT
Ecovyst Inc.
Fairly valued
Basic Materials
Price$10.31
Model IV$10.26
P/IV1.29
Premium +1% Return to IV: -0.5%
Owner yield 6.8% 10-yr IRR 11.2% · steady
Market implies +2.9%/yr vs model +4.5% · in line
VC
VISTEON CORP
Overvalued
Consumer Cyclical
Price$87.09
Model IV$71.67
P/IV1.30
Premium +22% Return to IV: -17.7%
Owner yield 6.8% 10-yr IRR 14.1% · moderate
Market implies +9.1%/yr vs model +8.0% · in line
KOP
Koppers Holdings Inc.
Deeply overvalued
Industrials
Price$43.88
Model IV$31.19
P/IV1.31
Premium +41% Return to IV: -28.9%
Owner yield 5.0% 10-yr IRR 6.5% · steady
Market implies +7.0%/yr vs model +3.8% · above model
HMC
HONDA MOTOR CO LTD
Overvalued
Consumer Cyclical
Price$31.67
Model IV$24.39
P/IV1.32
Premium +30% Return to IV: -23.0%
Owner yield 3.1% 10-yr IRR 2.2% · moderate
Market implies +9.0%/yr vs model +6.6% · in line
NGVT
Ingevity Corp
Deeply overvalued
Basic Materials
Price$70.92
Model IV$54.34
P/IV1.32
Premium +31% Return to IV: -23.4%
Owner yield 4.9% 10-yr IRR 4.9% · steady
Market implies +5.7%/yr vs model +2.2% · above model
AVY
Avery Dennison Corp
Overvalued
Basic Materials
Price$166.97
Model IV$128.64
P/IV1.32
Premium +30% Return to IV: -23.0%
Owner yield 4.9% 10-yr IRR 5.7% · steady
Market implies +6.4%/yr vs model +3.3% · above model
ASH
ASHLAND INC.
Deeply overvalued
Consumer Defensive
Price$70.67
Model IV$51.77
P/IV1.33
Premium +37% Return to IV: -26.7%
Owner yield 4.5% 10-yr IRR 3.8% · steady
Market implies +6.3%/yr vs model +2.4% · above model
SMG
SCOTTS MIRACLE-GRO CO
Fairly valued
Basic Materials
Price$49.40
Model IV$44.21
P/IV1.33
Premium +12% Return to IV: -10.5%
Owner yield 14.9% 10-yr IRR 20.3% · steady
Market implies -0.4%/yr vs model +0.0% · in line
UAL
United Airlines Holdings, Inc.
Overvalued
Industrials
Price$110.17
Model IV$85.74
P/IV1.34
Premium +28% Return to IV: -22.2%
Owner yield 5.6% 10-yr IRR 11.3% · moderate
Market implies +10.6%/yr vs model +8.0% · in line
RYAM
RAYONIER ADVANCED MATERIALS INC.
Fairly valued
Basic Materials
Price$6.79
Model IV$6.73
P/IV1.36
Premium +1% Return to IV: -0.8%
Market implies +1.6%/yr vs model +3.0% · in line
AXR
AMREP CORP.
Deeply overvalued
Real Estate
Price$20.60
Model IV$15.43
P/IV1.40
Premium +34% Return to IV: -25.1%
Owner yield 9.5% 10-yr IRR 14.2% · steady
Market implies +3.4%/yr vs model +2.0% · in line
NWL
NEWELL BRANDS INC.
Deeply overvalued
Consumer Cyclical
Price$5.72
Model IV$4.06
P/IV1.40
Premium +41% Return to IV: -29.0%
Owner yield 9.9% 10-yr IRR 15.7% · steady
Market implies +7.5%/yr vs model +2.9% · above model
SDSTW
Stardust Power Inc.
Fairly valued
Basic Materials
Price$0.07
Model IV$0.07
P/IV1.42
Premium +0% Return to IV: -0.4%
Market implies +0.0%/yr vs model +5.0% · below model