Skip to main content
Homepage
Full 18-step deep-dive · ~20–30 min · a member feature.
AGING Analysis Report
Aug 3, 2026
20 days ago · 100% complete
NOT DEPENDABLE This report predates a filing — its financial basis has been replaced.
Report generated: Aug 3, 2026 · Filing on record since: Aug 19, 2026 · 15 days after
For AI assistants & researchers — machine-readable summary of this page

What this page is: Delvantic's full research page for Amrize Ltd. (AMRZ) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.

Our current read (analysis of 2026-08-23): Designation Low · Gem Score -17 (−100…+100 Quality+Value blend) · Quality 45 · Value -68 · Sentiment -11 (timing only, not weighted) · Composite fair value $43.15 vs $50.72 at analysis

Page map (sections in order; each card carries a stable reference-name attribute you can cite):

  • profile-header / price-overview — company profile, live quote, market cap
  • extended-analysisthe core: three AI lens reads with findings, scores, and the analyst memo
  • future-predictions — our forward price-band predictions
  • market-narrative / ai-findings / gpt-critique — narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)
  • Members-only sections (render as login gates for anonymous readers): price-history, income-trend, key-metrics, financials (statement tables), insider-trading. The analysis above is public; the raw data tables require a free account.

More for machine readers: site briefing at /llms.txt · any ticker resolves at delvantic.com/stock/TICKER · raw inputs are public-company filings and market data (via licensed data feeds); every model, score, lens read, and prediction on this page is Delvantic's own analysis.

Amrize Ltd.

AMRZ NYSE
Basic Materials · Building Materials
Zug, 6300, Switzerland amrize.com Updated Aug 3, 11:33am
Price
$50.36
Market Cap
$27.1B
Employees
19,000
Beta
Avg Volume
2,724,007
Last Dividend
$0.55
CEO
Mr. Jan Philipp Jenisch

Amrize Ltd. is a building solutions company specializing in materials and systems for the North American construction market. Based in Chicago, Illinois and founded in 2023, the company serves residential, commercial, and infrastructure projects through two primary segments: building materials and building envelope. The building materials segment provides core construction inputs such as cement, aggregates, ready-mix concrete, and asphalt, which are used in roads, foundations, and structural elements. The building envelope segment focuses on the outer protective layer of buildings, offering advanced roofing and wall systems, including single-ply membranes, insulation, shingles, sheathing, waterproofing products, and protective coatings, as well as related adhesives, tapes, and sealants. Amrize Ltd. plays a key role in the broader basic materials and construction ecosystem by supplying integrated solutions that support durability, weather resistance, and energy performance across diverse building types and infrastructure projects in North America.

Runs with full report Generated: Aug 3, 2026 11:47am
Price Overview
Price at report time
$50.56
as of Aug 3, 12:03pm (20d ago)
Change · Aug 3
+1.65 (+3.36%)
Day Range
$49.56 – $50.68
52-Week Range
$44.12 – $65.94
50-Day MA
$51.92
200-Day MA
$53.98
Volume
1,538,518.00
Right now · live
Log in to get the live feed
Members see the real-time price and the move since this report (over 20d).
Share Structure
Outstanding 553,515,402.00
Float 493,204,364.00
Free Float 89.1%
High free float — 89.1% of shares trade freely, ~10.9% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Last updated: Aug 3, 2026 12:03pm (20d ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Aug 3, 2026 12:03pm (20d ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
TD Twelve Data statement HEX SEC filing
Industry comparison last run: Aug 3, 2026 11:45am
P/E Ratio (Price per dollar of earnings)
HEX
Stock Price / EPS (Diluted)
23.53
Stock Price: $50.36
EPS (Diluted): 2.14
P/B Ratio (Price vs net asset value)
HEX
Stock Price / Book Value Per Share
2.10
Stock Price: $50.36
Total Equity: $13.25B
Shares: 553,600,000
EV/EBITDA (Total value vs operating profit)
HEX
Enterprise Value / EBITDA
9.44
Market Cap: $27.07B
Total Debt: $0.00
Cash: $1.92B
EBITDA: $2.66B
Enterprise Value (Takeover price (cap + debt - cash))
HEX
Market Cap + Total Debt - Cash
$25.2B
Market Cap: $27.07B
Total Debt: $0.00
Cash: $1.92B
Gross Margin (Revenue left after direct costs)
HEX
Gross Profit / Revenue
25.7%
Gross Profit: $3.03B
Revenue: $11.82B
Operating Margin (Revenue left after all operations)
HEX
Operating Income / Revenue
16.1%
Operating Income: $1.91B
Revenue: $11.82B
Net Margin (Revenue left as actual profit)
HEX
Net Income / Revenue
10.0%
Net Income: $1.19B
Revenue: $11.82B
ROE (Profit from shareholder equity)
HEX
Net Income / Total Equity
8.9%
Net Income: $1.19B
Total Equity: $13.25B
ROIC (Profit from all invested capital)
HEX
NOPAT / Invested Capital
13.2%
Operating Income: $1.91B
Tax Rate: 21.8%
Equity: $13.25B
Total Debt: $0.00
Cash: $1.92B
Zero debt — invested capital = equity minus cash (very efficient)
Current Ratio (Can it pay short-term bills)
HEX
Current Assets / Current Liabilities
1.64
Current Assets: $4.68B
Current Liabilities: $2.86B
Debt/Equity (Leverage — debt vs equity)
HEX
Total Debt / Total Equity
0.00
Short-Term Debt: $0.00
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $13.25B
Zero debt — this company carries no debt obligations. Strongest possible score.
Rev/Share (Top-line per share)
HEX
Revenue / Shares Outstanding
$21.34
Revenue: $11.82B
Shares: 553,600,000
Book Value/Share (Net assets per share)
HEX
(Total Assets - Total Liabilities) / Shares
$23.94
Total Equity: $13.25B
Shares: 553,600,000
FCF/Share (Real cash generated per share)
HEX
(Operating Cash Flow + CapEx) / Shares
$2.57
Operating CF: $2.21B
CapEx: -$788.00M
Shares: 553,600,000
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
TD
Last Annual Dividend / Stock Price
1.1%
Last Dividend: $0.55
Stock Price: $50.36
Payout Ratio (Earnings paid out as dividends)
HEX
Dividends Paid / Net Income
Dividends Paid: N/A
Net Income: $1.19B
Dividends paid not available in cash flow statement
Industry Benchmarks
Last run: Aug 3, 2026 11:45am
Compares AMRZ against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Income Statement (Annual)
Last updated: Aug 3, 2026 12:03pm (20d ago)
Metric 2023 2024 2025
Revenue $11.7B $11.7B $11.8B
Cost of Revenue $8.9B $8.6B $8.8B
Gross Profit $2.8B $3.1B $3.0B
Operating Expenses $881.0M $875.0M $1.1B
Operating Income $1.9B $2.2B $1.9B
Net Income $956.0M $1.3B $1.2B
EBITDA $2.6B $2.9B $2.7B
EPS $1.73 $2.30 $2.14
EPS (Diluted) $1.73 $2.30 $2.14
Balance Sheet (Annual)
Last updated: Aug 3, 2026 11:33am (20d ago)
Metric 2022 2023 2024 2025
Cash & Equivalents $1.6B $1.9B
Total Current Assets $4.8B $4.7B
Total Assets $23.8B $24.2B
Current Liabilities $2.6B $2.9B
Long-Term Debt
Total Liabilities $13.9B $11.0B
Total Equity $8.2B $9.2B $9.9B $13.3B
Retained Earnings $0 $902.0M
Cash Flow (Annual)
Last updated: Aug 3, 2026 12:03pm (20d ago)
Metric 2023 2024 2025
Operating Cash Flow $2.0B $2.3B $2.2B
Capital Expenditure -$630.0M -$642.0M -$788.0M
Free Cash Flow $1.4B $1.6B $1.4B
Acquisitions (net) -$1.6B -$249.0M -$86.0M
Net Debt Issued / (Repaid) $0 $0 $3.4B
Dividends Paid
Stock Buybacks
Net Change in Cash $756.0M $478.0M $337.0M
Growth Trends (YoY %)
Last updated: Aug 3, 2026 12:03pm (20d ago)
Metric 2024 2025
Revenue Growth +0.2% +0.9%
Gross Profit Growth +10.9% -1.2%
Operating Income Growth +16.3% -13.2%
Net Income Growth +33.3% -7.0%
EBITDA Growth +13.7% -9.1%
Dividend History (Last 20)
Last updated: Aug 3, 2026 11:34am (20d ago)
Date Dividend Declaration Record Payment
2026-05-12 $0.11
2026-04-24 $0.44
0Company Classification 1Industry Landscape 2Company Momentum 3Forward Projection 4aDCF Valuation 4bEarnings Power Value 4cAnchored PE 4dReverse DCF 4eRevenue-Based DCF 4fAnchored P/S 4gScenario Analysis 4hDividend Discount Model 4iBook Value Analysis 4jInsider Activity 4fCash Flow Quality 4gDebt Maturity Risk 4hMacro Environment 4iSector Intelligence 4jRevenue Confidence 4kSensitivity Analysis 4lSector Demand Cycle 5AI Investigation 5bThesis Evaluation 6Valuation Synthesis
computed not applicable 18 computed · 6 not applicable
Risk : Reward — if the last quarter repeats
Live · as of 2026-08-19 08:29
-0.5 : 1 recovery upside vs repeat-quarter downside
Even the bull case prices 36% below today — the ratio here measures the model-vs-market gap, not payoff odds. Another quarter like the worst recent one costs 70%.
CaseGrowthMarginFair valuevs price ($50.72)
Bull — recovery +7% 16.3% $32.34 -36%
Base — stabilizes +4% 14.2% $26.57 -48%
Bear — keeps slipping +2% 12.1% $21.43 -58%
Stress — last quarter repeats -1% 8.9% $15.04 -70%
The next quarters keep the trajectory of the worst recent matched quarter (ending 2025-06-30) — growth stays at -0.8% and margins bend by the same profit-vs-revenue ratio (×0.88). Stress is a trajectory, not a prediction — it answers "what if the ship's current heading simply continues," which history says is the case to respect.
Why this is appearing: this company files quarterly, so its recent trajectory could be measured rather than assumed — the engine matched Jun 2026, Mar 2026 against the same quarters one year earlier and found revenue +6.9% · operating income -2.0% · net income +15.5% year-over-year. That measured heading is what the stress case extends forward. Of those, the stress case extends the worst matched quarter — the one ending Jun 30, 2025 (revenue -0.8%, operating income -12.9% YoY) — not the average. Data measured through Jun 30, 2026 — this card recalculates automatically when the next quarterly filing is ingested. Companies without quarterly filings (many foreign listings) never show this card: with no measured trajectory, there is nothing honest to repeat.
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for AMRZ — it's generated by the pipeline (market-narrative step).
Claude Reading
Independent analyst synthesis · claude-opus-4-7 · generated 2026-08-03 11:59:40
Verdict Modestly undervalued near $50 — EV/EBITDA of 9.4x with net cash and cluster insider buying at these prices argues fair value $52-58; starter position warranted, add on any dip to $45.

The raw quarterly cadence tells a clearer story than the models let on. Q1 is structurally a loss quarter for this business — Q1'25 was -$87M and Q1'26 is -$116M, so seasonality is real, but the YoY deterioration is not seasonality: Q1'26 revenue of $2.18B vs Q1'25's $2.08B is only +4.8% top line while the loss deepened by 33%. More concerning is Q4'25 at $2.84B revenue and $298M NI (10.5% margin) versus what Q4 normally should look like for a business that did $3.68B/14.8% in Q3'25 — that's a sharp sequential deceleration into year-end. Full-year 2025 revenue of $11.82B vs 2024's $11.70B is essentially flat (+1%), and 2025 NI of $1.19B is actually *down* from 2024's $1.27B. The "earnings CAGR of 11.3%" is a three-year artifact anchored on a weak 2023 base ($956M); the recent trajectory is negative, not compounding.

On the models: the classification as "mature_earner" is right but the pre-flight framing that this is a 23.5x P/E premium to VMC/MLM is somewhat misleading — AMRZ trades at 9.4x EV/EBITDA, which is a *discount* to Vulcan and Martin Marietta (both routinely 15-18x EV/EBITDA). The P/E premium reflects a lower-margin business mix (net margin 10% vs VMC/MLM at 15%+), not investor enthusiasm. So the synthesis verdict of "market prices in more growth than projected" is arguably backwards on the EV/EBITDA lens — this is priced closer to a Summit Materials or Eagle Materials than to the aggregates royalty comps. The DCF-implied $42 fair value assumes flat-ish cash generation, which given TTM FCF of ~$1.42B on a $27B market cap (5.2% FCF yield) and zero reported debt is not obviously punitive. I think the synthesis is too bearish on multiple grounds: it's ignoring the balance sheet optionality (net cash, $13.25B equity, 0 debt-to-equity) and the fact that Amrize can lever up meaningfully to fund the consolidation thesis without stress.

The contrarian case worth taking seriously: this is a June 2023 spin from Holcim, and the "flat revenue" 2023→2025 exactly coincides with the North American residential construction downturn and elevated rates. If housing starts inflect and non-residential retrofit spending accelerates (IRA-driven envelope demand is real), operating leverage in a business with 25.7% gross margin and $788M annual capex is meaningful — a 200bps op margin expansion on $12B is $240M of incremental EBIT, roughly 20% earnings accretion. The insider buying pattern in May 2026 is genuinely striking: eight separate purchases in a single week ($19-22) totaling ~20,000 shares at ~$50 is not routine 10b5-1 behavior — that's cluster buying after what was presumably a weak Q1 print, which is the textbook signal of insiders believing the cycle low is in. The models flag this but don't weight it enough.

Where I'd push back on my own contrarianism: the "significant insider buying" is small in dollar terms (~$1M total across all purchases at $50), the debt line showing "—" is a data-quality flag not a confirmed zero (a $13B equity building materials company with truly zero debt would be nearly unique), and the declining quarterly revenue trend is real. Macro headwinds flagged by the sector signal are consistent with what commercial construction indices show. The narrative layer's characterization as a "moderate intensity, anchored" steady-compounder story is fair — this isn't a cult stock, it's an execution story that either works or doesn't over 2-3 years. I'll dissent from the synthesis's "fair-to-modestly-overvalued at $42" read: on EV/EBITDA (9.4x) with net cash, an underlevered balance sheet, insider cluster buying at current prices, and a plausible cyclical trough in Q1 numbers, this looks closer to fair-to-cheap than to 16% overvalued. Fair value in the $52-58 range is defensible if you believe 2024 margins (16% net margin quarters) are the through-cycle norm rather than the peak. The risk is that they *were* the peak and 2025's deterioration is structural mix shift from the building envelope integration — which is unknowable without segment detail we don't have here.

GPT Reading
Independent reading · gpt-5.4 · generated 2026-08-03 11:59:57
Verdict Overvalued at $50.36 — fair value is closer to $40-$44 unless seasonal strength returns with 15%+ net margins and clear earnings growth.

What jumps out is how little top-line growth investors are getting for a $27.1B equity value. Revenue was $11.82B in 2025 versus $11.70B in 2024 and $11.68B in 2023: essentially flat for three years. Yet the stock trades at 2.36x sales, 23.5x earnings, and about 19x free cash flow on 2025’s $1.42B FCF. That would be easier to defend if margins were expanding cleanly, but they are not. Gross profit actually slipped from $3.07B in 2024 to $3.03B in 2025, operating income fell from $2.20B to $1.91B, and net income dropped from $1.27B to $1.19B despite stable revenue. So the multiple is being paid on a business that is currently proving resilient, not growing, and whose profitability has already moved off peak.

The quarterly pattern reinforces that this is a cyclical building materials company with pronounced seasonality, not a steady compounder. Q1 is loss-making in both observed years: -$87M on $2.08B revenue in 2025 and -$116M on $2.18B in 2026. The “good” quarters are the construction season quarters, but even there the exit rate softened: Q3 2025 net margin was 14.8% versus 16.0% in Q3 2024, and Q4 2025 margin was 10.5%. Full-year 2025 operating margin of 16.1% remains good, but it is down from 18.8% in 2024. If I annualize the latest twelve months from the quarterly data provided, net income is about $1.16B, basically in line with 2025, which means the business is treading water while the market affords it a premium multiple. For a producer tied to construction activity and input costs, paying more than 9.4x EV/EBITDA for flat sales and declining EBIT looks rich.

The best part of the story is the balance sheet and cash conversion. Cash of $1.92B, debt-to-equity shown at zero, current ratio 1.64, and operating cash flow of $2.21B give Amrize real durability and optionality. FCF of $1.42B is substantial, and ROIC at 13.2% says this is not a bad business. The insider tape is also notable: multiple open-market purchases in May 2026, including 7,000 shares and several 1,000-3,000 share buys, suggest management or directors saw value after some weakness. But those positives argue for downside support, not for a premium valuation. A fortress balance sheet can justify not trading at a distressed multiple; it does not, by itself, justify a growth-stock multiple on a cyclical materials name whose revenue CAGR is barely above zero.

The strongest argument against my skepticism is that the market may be looking through a margin dip and valuing latent operating leverage plus capital deployment. If the company truly has no meaningful debt, then nearly the entire enterprise value is equity, and 9.4x EV/EBITDA is not egregious for a high-quality North American materials platform with double-digit ROIC, decent gross margins around 25.7%, and room to do accretive M&A or buybacks. The quarterly revenue line is also not collapsing: Q1 2026 revenue grew to $2.18B from $2.08B, and 2025’s stronger middle quarters of $3.22B and $3.68B suggest end-market demand held up. A bull would say 2024 represented unsustainably high margins, 2025 is the reset year, and paying 23x trough-ish earnings for a debt-free compounder-in-formation is reasonable. I weigh that differently because there is no evidence yet of renewed growth or of a post-reset earnings ramp; until that shows up, the premium is narrative-led.

What would change my mind is simple: I need to see either growth or a materially better valuation. If the next peak-season quarters can push revenue meaningfully above prior highs — for example, Q3 above $3.8B — while restoring net margin toward 15%-16% and lifting annualized net income back toward $1.3B-$1.4B, then today’s price starts to make more sense. Alternatively, if the stock falls into the low $40s without a deterioration in FCF, the risk/reward gets more compelling because you would be paying closer to 15x-17x earnings and roughly 7.5x-8.5x EV/EBITDA for a debt-light franchise. At $50.36, I think investors are paying in advance for an improvement the numbers have not yet delivered.

Grok Reading
Independent reading · grok-4.5 · generated 2026-08-03 12:00:37
Verdict Overvalued at $50.36 vs ~$42 intrinsic; flat 0.6% rev CAGR and falling EBIT do not support 23.5× PE

The raw numbers describe a no-growth cyclical that is being asked to carry a growth multiple. Revenue crawled from $11.68B in 2023 to $11.70B in 2024 to $11.82B in 2025—a 0.6% CAGR that matches the computed momentum print exactly—while operating income fell from $2.20B to $1.91B and net income slipped from $1.27B to $1.19B. Gross margin compressed from the prior year and the most recent peak quarter (Q3 2025) delivered $3.68B at a 14.8% net margin versus $3.45B at 16% a year earlier; volume or mix improved, pricing or cost did not. Q1 is seasonally loss-making in this industry, yet the loss widened from –$87M to –$116M even as revenue ticked up 5% to $2.18B, a sign that fixed-cost absorption is not improving. Free cash flow of $1.42B on a $27B equity value produces a 5.2% FCF yield; at 23.5× trailing earnings and 9.4× EV/EBITDA that is simply too thin a yield for a business whose top line is stagnant and whose operating leverage is pointing the wrong way. Peer aggregates names historically clear 18–21×; Amrize sits at a clear premium with inferior growth and ROE of only 8.9%.

The balance sheet is the one unambiguous bright spot—zero reported debt, $1.92B cash, current ratio 1.64, and ROIC still a respectable 13.2%—and it underwrites the optionality that the market narrative leans on. But optionality is not earnings. The 2025 operating-margin drop from roughly 18.8% to 16.1% already shows that scale advantages in procurement have not yet translated into durable expansion; until they do, the 20% premium to the ~$42 composite fair-value estimate is pure story. Insider open-market buying in May 2026 (clustered purchases totaling well over 20k shares) is real and deserves weight, yet it cannot rewrite a revenue CAGR of 0.6% or reverse the year-over-year earnings decline of 7%.

The strongest counter-argument is straightforward: a fortress balance sheet plus aggressive insider accumulation in a misunderstood 2023 spin-off can re-rate a name before the income statement catches up, especially if the building-envelope mix shift and any tuck-in M&A begin to lift margins in the second half of 2026. EV/EBITDA of 9.4× is not egregious for a clean-capital-structure materials name, FCF conversion remains solid, and a construction up-cycle or energy-efficiency retrofit wave could suddenly make the flat revenue base look like a trough. I weigh that less heavily because the same data already contain the early test of that thesis—2025 was supposed to be the year operational improvements appeared—and instead operating profit declined $290M while revenue was essentially unchanged. Narrative durability is explicitly tagged moderate; once the construction cycle or an earnings miss challenges the “quality compounder” label, the multiple has a clear path back to mid-teens.

I would flip to neutral or constructive only on two concrete prints: trailing-twelve-month revenue growth sustained above 4–5% with operating margin reclaiming the 18% zone, or a announced capital-deployment action (accretive M&A or accelerated buyback) large enough to move the earnings power by at least 10% within twelve months. Absent those, the stock is priced for a story the financials have so far refused to tell.

Big-3 Panel — where each AI stands
Each AI above independently stated a direction (undervalued, fairly valued, or overvalued) and how strongly it believes it (conviction, 0–5). We combine those into a Bull-Bear Index on a 0–10 scale: 5 is neutral, 10 is maximum bullish (undervalued at full conviction), 0 is maximum bearish. We compute the score ourselves with the same arithmetic for every seat — the models never grade their own bullishness — so the three are directly comparable. Δ shows how far each seat sits from the panel average of 3.3; a large Δ marks the dissenting voice, usually the one worth reading.
Claude claude-opus-4-7 8.0
undervalued · conviction 3/5 · Δ +4.7 vs panel · self: 6.0
GPT gpt-5.4 1.0
overvalued · conviction 4/5 · Δ -2.3 vs panel · self: 3.0
Grok grok-4.5 1.0
overvalued · conviction 4/5 · Δ -2.3 vs panel · self: 3.0
Second round ran — the seats disagreed beyond the band (Claude: undervalued · GPT: overvalued · Grok: overvalued); 2 seats changed direction after reading the others.
Claude — Second Response · fairly valued changed direction

VERDICT: Fairly valued at $50 — fair range $46-52 on 9.4x EV/EBITDA with net cash; wait for either margin recovery to 18% or a pullback to low-$40s before adding.

Both colleagues hit the same anvil: revenue has been flat for three years, operating income fell $290M in 2025 on essentially unchanged sales, and Q1'26 losses deepened despite modest revenue growth. That combination — flat top line plus negative operating leverage — is genuinely harder to defend than my first read gave credit for. GPT's point that "2025 was supposed to be the reset/improvement year and instead margins compressed" is the argument that lands hardest against my cyclical-trough framing. If Q3'25 net margin already slipped from 16.0% to 14.8% at *peak season revenue* of $3.68B, that's not a demand problem being masked — that's mix or cost, and it undermines my "200bps margin expansion available" bull case. I underweighted this in the first pass by anchoring on the 2024 margin profile as normal rather than as peak.

Where I still push back: neither colleague seriously engages the EV/EBITDA-vs-peers point. VMC and MLM trade 15-18x EV/EBITDA; AMRZ at 9.4x with net cash is not a premium multiple on the enterprise-value lens, it's a discount, and the P/E premium is a function of lower net margin mix (cement/envelope vs pure aggregates), not investor exuberance. Grok's "peers clear 18-21x P/E" comparison mixes aggregate royalty models with integrated materials — not the right comp set. And the insider cluster in May 2026 remains meaningful as a signal even if small in dollars: eight separate purchases in one week at $19-22 range is behavioral evidence that the people with segment-level visibility saw the Q1 print as noise, not signal.

Net: I'm revising down from "modestly undervalued" to "fairly valued," but not to overvalued. The colleagues convinced me that operating leverage is pointing the wrong way and 2025 is not obviously a trough; they did not convince me the EV/EBITDA multiple is rich or that the balance sheet optionality is properly discounted. Fair value $46-52, current $50 is inside that band.

GPT — Second Response · fairly valued changed direction

VERDICT: Fair-to-slightly overvalued at $50.36; reasonable value looks closer to $46-$50 today, with upside to $52-$55 only if margins recover toward 2024 levels.

Claude’s pushback on my P/E framing is the only argument that materially moved me: for a capital-structure-light materials business, EV/EBITDA is the cleaner anchor, and 9.4x is not obviously expensive against quality building-material peers. I also underweighted the significance of a spin/reset context: if 2024 was not “normal” but instead one point in a post-spin integration and housing slowdown, then valuing 2025 as the settled earnings base is too static. That said, his bull case still depends on a margin recovery that is not in evidence. The same quarterly facts he cites cut both ways: Q1’26 revenue rose 4.8% yet the loss deepened, and Q4’25 showed real deceleration. The insider cluster buying is supportive, but I agree with his own caveat that roughly $1M of purchases is a signal, not a valuation floor.

Grok largely reinforced my original caution. The key issue remains unchanged: this is a resilient business, but not yet a demonstrable grower. Flat 2023–2025 revenue, lower 2025 gross profit, and a 270 bps operating-margin decline from 2024 to 2025 make it hard to pay today for tomorrow’s operating leverage. Where I do revise is in degree, not direction: calling it plainly “overvalued” at $50 may have been a bit too severe given the likely stronger EV-based relative case, cash-rich balance sheet, and realistic strategic optionality. I now think the right posture is closer to fair-to-slightly-overvalued unless and until peak-season quarters prove margins can move back toward 2024 levels. In price terms, I’d no longer insist on low-$40s as the only attractive zone; mid-$40s would already make the setup more balanced, while sustained evidence of >$1.3B annual earnings power would justify low-to-mid $50s.

Grok — Second Response · overvalued held

VERDICT: Overvalued at $50.36 vs $40-44 intrinsic; flat sales + falling EBIT still do not support 23.5× PE / 9.4× EV/EBITDA

Claude’s EV/EBITDA framing and trough-cycle optimism are the only points that required a hard second look. Yes, 9.4× EV/EBITDA sits below VMC/MLM’s 15-18× range, and the net-cash/under-levered sheet plus May 2026 cluster buying do create real optionality. But Claude himself flags the buying as only ~$1 M total and the “zero debt” line as a possible data artifact; more importantly, the same quarterly tape he cites shows the deterioration is not pure seasonality—Q1 loss widened 33 % on modest revenue growth, Q4 margins compressed sharply, and full-year EBIT fell $290 M on flat sales. That is not the clean reset a 200 bps margin rebound story needs. GPT’s parallel reading correctly keeps the focus on the 0.6 % revenue CAGR and the 23.5× PE / 19× FCF multiples being paid for a business still proving resilience rather than growth.

Nothing in either colleague’s note supplies the missing evidence of sustained top-line acceleration or margin reclamation that I originally required. The fortress balance sheet justifies a floor, not a premium; until TTM revenue growth clears 4-5 % with operating margins back near 18 %, or capital deployment visibly lifts earnings power 10 %, the multiple remains narrative-led. I therefore hold the original valuation anchor.

Advanced Analysis Forensic deep-dive · separate lenses
Separate reads — Company Quality (is it a great business?), Valuation (is it mispriced?), and General Sentiment (how macro + narrative are pushing it), kept deliberately apart · 2026-08-03 13:23:11
Delvantic - Cairn AI
Quality — wait for a dip to high-$30s 7/10
Solid, cash-generative business (+45) trading ~20% rich (-68) into a balanced but rates-heavy tape — this is a watchlist name, not a buy at $50.72.
The cruxWhether 2025's margin give-back was cyclical noise or the start of a real fade — that determines if $41 fair value drifts up toward the tape or the tape drifts down toward $38.
Forensic checks Derived mechanically from AMRZ's filed financials — not from the AI lenses
Liquidity & RunwaySelf-Funding
DilutionStable Share Count
Earnings QualityHigh Earnings Quality
The four lensesswitch a tab for its full read — score + evidence
Company Quality
+45
Solid
edge √Σ 125 · risk √Σ 77 · conf 7/10

Amrize prints roughly $11.7-11.8B in revenue with gross margins in the 24-26% range and operating margins of 16-19%, producing $1.19B net income and $1.42B FCF in 2025. OCF/NI of 1.93x and accruals at -4.2% of assets indicate the earnings are cash-backed and not flattered by working-capital gimmicks. The balance sheet carries $1.92B net cash and the business self-funds capex without recourse to external capital.
Share count is essentially frozen (553.1M to 553.6M over three years, 0.1% CAGR) with SBC at a negligible 0.1% of revenue, so per-share economics are protected. Management behavior reinforces the read: 16 open-market P-purchases totaling $2.7M in the past year, led by CEO Jenisch stacking multiple lots on 5/15 and 5/19, with CFO/other officers also buying, and zero insider sells. That is a clean, concentrated conviction pattern, not scattered token buys.
The blemishes are real but modest: revenue is flat (11.68 to 11.82B, sub-1% growth), operating margin gave back 270bps from 2024 to 2025 (18.8 to 16.1), net income fell from $1.27B to $1.19B, and Altman Z at 2.37 sits in the grey zone, suggesting the capital structure carries more leverage than the net-cash figure alone implies (likely gross debt is meaningful). Cyclical building-materials exposure limits durability confidence.

Strengths 4
m70
Cash-backed earnings
OCF/NI at 1.93x and accruals at -4.2% of assets; $1.42B FCF on $1.19B net income in 2025 signals clean earnings quality.
m65
Negligible dilution
Diluted share count moved from 553.1M to 553.6M (0.1% CAGR) with SBC at 0.1% of revenue — per-share value is structurally protected.
m60
Concentrated insider buying
16 P-purchases totaling $2.72M in 12 months with zero sales; CEO Jenisch alone bought ~$2M in a tight May 2026 window across multiple lots.
m55
Net cash and self-funding
$1.92B liquid cash equals net cash position; business generates $1.42B FCF annually without external capital needs.
Concerns 3
m55
Flat revenue and margin reversal
Revenue essentially unchanged 2023-2025 ($11.68B to $11.82B); operating margin fell from 18.8% in 2024 back to 16.1% in 2025, and net income dropped $80M YoY.
m45
Altman Z in grey zone
Z-score of 2.37 despite the $1.92B net cash implies meaningful gross debt on the balance sheet — leverage is not trivial even if survival math is fine.
m30
Cyclical industry exposure
Building materials is cyclical; the 2024-to-2025 margin fade may be an early cyclical signal rather than one-off.
This looks like a competently run, cash-generative mature earner with a management team willing to buy their own stock in size and no games in the accounting. What holds me back from a stronger grade is the flat top line and the margin give-back in 2025 — the business is not obviously compounding, and the grey-zone Z suggests the balance sheet is levered underneath the headline net-cash figure. Solid, not fortress; the insider buying tape is the single most encouraging signal here and it's the kind of pattern I take seriously.
Verify before trusting this (6)
  • Gross debt level and maturity schedule behind the 2.37 Altman Z despite $1.92B net cash
  • Whether the 2025 operating margin compression is volume, price/cost, or mix-driven
  • Segment and geographic revenue mix and any customer concentration
  • Capex intensity vs. maintenance capex to gauge sustainability of the $1.42B FCF
  • Details of the spin from Holcim and any residual related-party arrangements
  • Capital allocation policy — buyback authorization, dividend intent, M&A appetite
Valuation / Mispricing
-68
Rich
edge √Σ 20 · risk √Σ 102 · conf 7/10
Price $50.72 vs deserved ~$41-42, roughly 20% above fair - clearly rich, not catastrophic. attractive below $38.00

The composite fair value lands at $41.21 and the signal-adjusted value at $42.24, implying about -16% to -19% downside from $50.72. The two more conservative methods corroborate: DCF at $34.82 and EPV floor at $30.90 both sit well below the tape. Only the anchored-PE method ($64.31) supports the current price, and that method leans on peer multiples that may already reflect cycle-peak earnings in building materials - I would not let it override two cash-based methods pointing lower.

Cheap signals 1
m20
High earnings quality, insider buying
Clean accounting (EQ score 2) and insider conviction mean the deserved value need not be haircut - a modest offset, but not enough to close a 20% gap.
Rich / priced-in 4
m62
Price ~20% above composite FV
Composite $41.21 and signal-adjusted $42.24 both sit ~16-19% below the $50.72 tape; the upside signal is -16%.
m55
Cash-based methods far below price
DCF $34.82 (-31%) and EPV floor $30.90 (-39%) both flag material overvaluation on conservative cash-earning power.
m45
Anchored-PE the lone outlier
Anchored-PE at $64.31 is the only method above price and likely reflects peer multiples on cycle-peak earnings in cyclical building materials - I would discount it.
m40
Cyclical roll-up priced for smooth compounding
Founded 2023, flat revenue and margin give-back in 2025, yet trading at a premium - the price embeds a durable upcycle and successful integration with no cushion.
This is a fully-to-modestly-rich stock, not a disaster. Two of three methods say the business is worth low-to-mid $30s to low $40s, and only a peer-multiple method that likely embeds cycle-peak earnings supports today's price. For a cyclical roll-up two years into existence with flat revenue and margin compression, I want a discount, not a premium. I need it in the high $30s - call it $38 or below - before the risk-reward flips; at $50.72 the market has given the bulls the benefit of every doubt.
Verify before trusting this (5)
  • Segment-level organic growth ex-acquisitions to test whether the flat top line is mix or genuine stagnation
  • 2025 margin bridge - is the give-back one-off (integration, input costs) or structural
  • Net debt including lease and pension liabilities to validate the grey-zone Altman Z read
  • Forward guidance on capex intensity and M&A pipeline pricing
  • Peer multiple comparability - are anchored PE peers at similar cycle position
General Sentiment
-11
Balanced
tail √Σ 43 · head √Σ 54 · conf 5/10

AMRZ sits inside a neutral-to-slightly-constructive tape (VIX 16, S&P just 1.6% off highs) but faces the standard macro drag of a 4.68% 10y and a market PE near 27. For a freshly spun-out building-materials roll-up, that mix is a mild crosswind: rates weigh on cyclical construction names, but there's no risk-off panic to force sellers. The narrative is a steady-compounder consolidation play with moderate intensity, moderate durability, and low cult - a story that supports the 20% premium to DCF but doesn't generate the kind of enthusiasm that carries a stock through a rough patch. Momentum is quietly positive with low revenue volatility, which fits the compounder framing. News flow is essentially empty for AMRZ itself; the only tangential item is a peer (ROAD) earnings preview flagging a likely miss, a marginal negative read-across for the construction complex. No analyst target revisions or fresh catalysts are in front of us. Net: a moderate story doing moderate work against a moderately unfavorable rates backdrop, with no acute pressure in either direction.

Tailwinds 2
m35
Consolidation narrative intact
The steady-compounder / roll-up story with a North American construction upcycle angle is moderate-intensity and durable enough to support the ~20% premium to intrinsic value. It's not euphoric, but it's the reason the stock isn't trading at DCF.
m25
Calm tape, low VIX
With VIX at 16 and the index near highs, there's no risk-off wave forcing indiscriminate selling of cyclicals. A neutral tape lets a moderate story keep working.
Headwinds 3
m40
Rates pressure on a cyclical builder
10y at 4.68% and a stretched market multiple are a structural drag on construction-linked names where demand hinges on financing costs. AMRZ's residential R&R and commercial retrofit bull case is directly rate-sensitive.
m30
Fresh spin, no cult, thin narrative moat
Founded 2023 with low cult coefficient means no loyal holder base to defend the premium if the consolidation thesis wobbles. Sentiment support here is shallow.
m20
Weak peer read-across
The ROAD earnings preview flagging a likely miss is a minor negative signal for the broader construction complex heading into print season.
I read this as genuinely balanced. The consolidation-compounder narrative is doing real work holding a 20% premium above DCF, but it's a moderate story with low cult and no fresh catalyst, sitting against a rates backdrop that's structurally unfriendly to cyclical builders. There's no risk-off panic to punish it and no mania to lift it. Net pressure leans very slightly negative on rates and peer read-across, but not enough to call a headwind - this stock is currently drifting on its own fundamentals rather than being pushed by sentiment.
Verify before trusting this (4)
  • Whether AMRZ issues its own guidance or pre-announcement that either validates or cracks the consolidation-accretion story
  • Peer prints (ROAD, building products names) to gauge cycle direction
  • Any sell-side initiations or target revisions - a fresh spin typically sees coverage ramp and tone shifts matter
  • 10y yield direction - a break above 4.8% or back below 4.4% would materially change pressure on the cyclical bid
The market-wide tape + this name's exposure to it (beta / sector / narrative durability). Context on the non-fundamental pressure — not a call on the business or the price. processId: detail-general-sentiment
Growth Outlook
not run

This lens hasn't been run for this ticker yet.

The forward growth verdict — is the business itself likely to grow (next 2 quarters / year 1 / years 2–3), judged against its category and against printed expectations. The full horizon ladder + creme renders on the Growth Outlook card above. Not a call on the price (Valuation owns that) or the tape (Sentiment owns that).
Please log in to view trade setups
The Augustus trade-setup read is a members feature.
Log in
Lenses kept deliberately separate — Company Quality (price-agnostic), Valuation (price-conditional), General Sentiment (non-fundamental macro/narrative pressure), and Growth Outlook (the forward growth verdict). The scores are not blended. Filing-level items (convertibles, lock-ups, customer concentration) are v2 — see each lens's "verify."
Community AI Feedback
No community reviews yet for AMRZ. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
v1.1.562 · 9b2927c4 · 2026-08-22 16:52:06