Thesis:

Louisiana-Pacific (NYSE:LPX) is one of the largest engineered wood producers in North America supplying the construction industry. The company has been gradually shifting out of commodities and developing a differentiated product offering. These new products have significantly higher selling prices

New home construction, showing siding, roofing, gutters, garage door

ghornephoto/E+ via Getty Images

LPX

2016

2017

2018

2019

2020

2021

2022

9m 2023

Cagr

2023

2024

2029

Cagr

Sales Volume MMSF

5503

5546

5552

5,008

5247

5345

5577

0%

5600

5600

0%

Siding

1195

1300

1360

1,265

1429

1667

1830

1,183

7%

2100

3000

7%

OSB—commodity

2,818

2,642

2,582

2,144

2253

2014

1944

1,137

-6%

1700

600

-19%

OSB—solutions (incl. SA)

1490

1,604

1,610

1,599

1565

1664

1803

1,521

2%

1800

2000

2%

Sales

1,779.3

3,488

3,552

2,471

3,399

5,944

5,593

2,748

10%

2,322

2,740

3,620

6%

Siding

752.3

884.0

942

917

959

1,170

1,469

996

11%

1,322

1,680

2,700

10%

OSB

1,027

1,302

1,305

777

1,220

2,387

2,062

876

10%

1,000

1,060

920

-3%

OSB comm

632

582

249

494

1,008

739

332

3%

340

120

-19%

OSB solutions (incl. SA)

670

723

528

726

1379

1323

544

15%

720

800

2%

EBITDA, adj

339

646

626

183

761

1877

1389

349

419

533

740

7%

Siding

156

220

235

169

249

289

339

198

9%

264

386

621

10%

OSB

247

490

454

10

519

1531

1034

161

16%

220

212

184

-3%

SA

25

33

40

34

42

113

77

31

18%

Corp &other

-89

-97

-103

-30

-49

-56

-61

-41

-65

-65

-65

EBITDA Margin

Siding

21%

25%

25%

18%

26%

25%

23%

20%

20%

23%

23%

OSB

26%

40%

38%

6%

46%

69%

54%

22%

22%

20%

20%

Prices (USD/SF)

Siding

0.63

0.68

0.69

0.72

0.67

0.70

0.80

0.84

3%

0.8

0.9

2%

OSB comm

0.24

0.24

0.23

0.12

0.22

0.50

0.38

0.29

10%

0.2

0.2

0%

OSB Solutions

0.42

0.45

0.33

0.46

0.83

0.73

0.36

12%

0.4

0.4

0%

LPX Valuation

2022

2023

2024

EBITDA

1389

419

533

Depreciation

0

135

135

Capex

450

300

220

Maintenance

135

135

EBIT

284

398

Interest

11

11

PBT

273

387

57

81

Earnings

216

306

PE

20

14

Value

Market value

4400

FCF

51

221

FCF Yield

4.9%

5.0%

Source link