← Valuations

Alcoa Corp (AA)

Aluminum / alumina / bauxite (Pittsburgh, PA) · Sep 4, 2026
FCFF · normalized EBIT + aluminum-price sensitivity
OVERVALUEDRISK: Very High
Base $27.00 vs price $50.01 · Downside -46%
Price
$50.01
Base Value
$27.00
Value Range
$23–$53
Aluminum (LME)
$3,291/t · +26% YoY

The Take

The valuation is the aluminum price — everything else is a rounding error. At today's spot ($3,291/t, +26% YoY, a multi-year high), the model supports ~$46; on a through-cycle average it's ~$27. The market's $50 requires aluminum to hold current peak levels indefinitely.

That's the whole risk in one sentence: you are long aluminum with an equity wrapper and financial leverage on top. A 20% pullback in the metal (well within its normal range) takes value down ~67% to the low $20s; a 20% rally takes it to $74. There is no margin of safety — only a directional commodity bet. Size and hold it as exactly that, not as a value position.

Risk Profile — Very High

ExposureSeverityDirection / note
Aluminum (LME) priceVery HighLong — dominates ±67% of value
Alumina (API) priceHighLong — second-largest swing
Energy / power costMed–HighShort — ~30% of smelting cost
Financial leverageMedium$850M net debt amplifies cycle
China supply / tariffsMediumPolicy-driven, two-way
Inventory is metal. Alcoa holds bauxite→alumina→aluminum, so its stock value AND its revenue both move with the LME. Unhedged, this is a pure long-aluminum position. Secondary: alumina (API) price, and energy — power is ~30% of smelting cost, so a gas/electricity spike compresses margin even if metal holds.
Intrinsic value/share vs. aluminum price
LME aluminum $/tonne (spot $3,291)$2,400: $4.00$4$2,400$2,700: $18.00$18$2,700$3,000: $32.00$32$3,000$3,291: $46.00$46$3,291$3,600: $60.00$60$3,600$3,900: $74.00$74$3,900Price $50
Driver tornado — Δ value/share for each swing
Aluminum price ±20% downside -67%Aluminum price ±20% upside +67%Aluminum price ±20%-67%+67%Alumina/API ±20% downside -24%Alumina/API ±20% upside +24%Alumina/API ±20%-24%+24%Energy (power) ±15% downside -18%Energy (power) ±15% upside +15%Energy (power) ±15%-18%+15%WACC ±100bp downside -11%WACC ±100bp upside +13%WACC ±100bp-11%+13%Terminal g ±50bp downside -6%Terminal g ±50bp upside +7%Terminal g ±50bp-6%+7%
Bars show value change if each driver moves by the labeled amount. The widest bar dominates the investment.
Operating income (EBIT) — 5yr ($M)
Avg $1146MFY21: 20812081FY21FY22: 14821482FY22FY23: -76-76FY23FY24: 923923FY24FY25: 13201320FY25
Scenario values vs. market price
Bear: $23.00$23BearBase: $27.00$27BaseBull: $53.00$53BullPrice $50.01

Scenarios

ScenarioAssumptionValuevs px
BearAl $2,700$23.00-54%
Base5yr-avg EBIT$27.00-46%
BullAl $3,600$53.00+6%

Key Inputs

Norm EBIT (5yr avg)$1,146M
FY25 EBIT$1,320M
Value at spot Al ($3,291)~$46
Tax rate23%
D&A / Capex$623M / $618M
Price implies Al of~$3,300+/t (spot)

Cost of Capital

Beta (deep cyclical)1.50
Cost of equity11.75%
After-tax Kd4.62%
Debt ratio15.6%
WACC10.63%
Terminal g2.0%

Balance Sheet & Bridge

Total debt$2,447M
Cash$1,597M
Net debt$850M
Minority interest$76M
Shares out263.9M
P/E10.5x
P/B1.83x
52-wk range$30.58–$84.38
Aluminum spot $3,291/t (Sep 4 2026). EBIT calibrated ~$180M per $100/t on ~2.2Mt shipments; value at spot ~$46, through-cycle avg ~$27. A NAV/replacement-cost lens is a valid second anchor for a commodity producer. Not investment advice.