TROX - NYSE
Tronox Holdings plc
$8.07
-3.2%Tronox Holdings plc operates as a vertically integrated manufacturer of TiO2 pigment in North America, South and Central America, Europe, the Middle East, Africa, and the Asia Pacific. The company operates titanium-bearing mineral sand mines; and engages in beneficiation and smelting operations. It offers TiO2 pigment; ultrafine specialty TiO2; zircon; feedstock; pig iron; titanium tetrachloride; and other products. The company's products are used for the manufacture of paints, coatings, plastics, and paper, as well as various other applications. Tronox Holdings plc is based in Stamford, Connecticut.
At a Glance
Live SnapshotTronox Holdings plc Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $119.8K | $239.0K | $477.1K | $952.3K | $1.9M | $3.8M | $7.6M | $15.1M | $30.2M | $60.2M |
| Maintenance CapEx | -$136.1K | -$271.7K | -$542.3K | -$1.1M | -$2.2M | -$4.3M | -$8.6M | -$17.2M | -$34.3M | -$68.4M |
| Owner Earnings | -$16.4K | -$32.7K | -$65.2K | -$130.1K | -$259.8K | -$518.5K | -$1.0M | -$2.1M | -$4.1M | -$8.2M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$15.2K | -$28.0K | -$51.8K | -$95.7K | -$176.8K | -$326.8K | -$603.9K | -$1.1M | -$2.1M | -$3.8M |
Related Guides
Continue your TROX research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.