Critical Materials
PublicA leveraged, blast-furnace cyclical printing its worst losses since the acquisition spree — but the tariff-supported price floor is already bending the loss curve up, and the stock has nearly doubled off the low pricing much of that recovery in. Bullish on the operating turn, but the debt + dilution + cash-burn make this a high-beta option, not a compounder.
Research
The verdict
A leveraged, blast-furnace cyclical printing its worst losses since the acquisition spree — but the tariff-supported price floor is already bending the loss curve up, and the stock has nearly doubled off the low pricing much of that recovery in. Bullish on the operating turn, but the debt + dilution + cash-burn make this a high-beta option, not a compounder.
Primary sources
Cleveland-Cliffs is a fully integrated North American steel enterprise — vertically integrated from iron-ore mining and pellet/DRI production, through ferrous-scrap processing, into primary steelmaking and downstream finishing (stamping, tooling, tubing). ~25,000 employees across the US and Canada, headquartered in Cleveland, Ohio.
It is the largest flat-rolled steel producer in the US and the dominant supplier to the domestic automotive industry. The business sells into four end markets, FY2025 revenue mix:
Contract structure: ~35–40% of flat-rolled shipments are under fixed-price contracts (typically annual or multi-year), some with surcharge mechanisms that pass through input-cost changes; the remaining ~60–65% is spot/index-linked. This is the key cyclicality lever — the spot-exposed majority swings hard with HRC pricing, while the contract book lags by a year (management explicitly cited "price realization lags" on the Q1'26 call ).
Reportable segments: Steelmaking (essentially the whole company — $17,953M FY25 revenue) and Other Businesses ($53M Adj EBITDA, stable).
CLF is unusual among US steelmakers in being its own upstream — it owns the iron-ore mines (Michigan UP, Minnesota Iron Range), pelletizing, and HBI/DRI capacity, then runs the metal through blast-furnace / basic-oxygen integrated mills (9 references to "blast furnace" in the 10-K vs 1 to "electric arc furnace" ). This matters: CLF is a blast-furnace integrated producer, not a scrap-fed EAF mini-mill like Nucor or Steel Dynamics — higher fixed cost, more carbon-intensive, less flexible to flex down in a downturn.
Map, with named stakeholders:
Chokepoints / single-source dependencies: (1) Automotive concentration — a US auto-production downturn hits CLF harder than any peer. (2) Energy — natural gas is the dominant input-cost swing factor; the Q1'26 print took an $80M one-time energy hit from extreme cold weather. (3) Blast-furnace inflexibility — CLF idled six facilities (Mar–May 2025) rather than flex production, because integrated mills can't ramp down cheaply.
Real moats:
Where the moat is thin:
CLF reports essentially one operating segment (Steelmaking). FY2025 Steelmaking revenue $17,953M vs $18,529M FY2024 (-3%).
By product (shipments, kt):
| Product | 2025 | 2024 | Δ |
|---|---|---|---|
| Hot-rolled | 6,484 | 5,593 | +16% |
| Cold-rolled | 2,382 | 2,524 | -6% |
| Coated | 4,486 | 4,477 | flat |
| Stainless & electrical | 552 | 567 | -3% |
| Plate | 863 | 755 | +14% |
| Slab & other | 1,462 | 1,680 | -13% |
| Total | 16,229 | 15,596 | +4% |
The tell: shipments rose +4% but revenue fell -3% — a pure price/mix problem. ASP/ton fell from $1,081 → $1,005. The mix also degraded toward lower-value hot-rolled (+16%) and away from cold-rolled (-6%).
Segment Adjusted EBITDA — the decisive number:
| ($M) | 2025 | 2024 |
|---|---|---|
| Steelmaking | (16) | 715 |
| Other Businesses | 53 | 53 |
| Total Adj EBITDA | 37 | 773 |
The core steel business swung to negative Adjusted EBITDA (-$16M) in 2025 from +$715M in 2024. The only thing keeping consolidated Adj EBITDA marginally positive ($37M) was the small "Other Businesses" line. This is a business that, at the 2025 trough, made no money making steel.
The latest 10-Q shows a clear, price-led inflection off the FY2025 bottom.
| ($M, except EPS) | Q1 2025 | Q1 2026 | Δ |
|---|---|---|---|
| Revenues | 4,629 | 4,922 | +6% |
| Cost of goods sold | (5,025) | (5,004) | — |
| Operating loss | (543) | (213) | loss cut 61% |
| Interest expense, net | (140) | (148) | +6% |
| Pretax loss | (635) | (307) | loss cut 52% |
| Net loss attrib. to Cliffs | (498) | (237) | loss halved |
| Diluted EPS | (1.01) | (0.42) | improving |
vs consensus: Revenue $4.92B beat the ~$4.81B consensus; adjusted loss -$0.40 beat the -$0.42 estimate. Adjusted EBITDA $95M, but inclusive of an $80M one-time energy cost from extreme cold — so a clean run-rate closer to ~$175M.
What drove it: entirely price, not volume. Steelmaking ASP/ton rose $980 → $1,048 (+7%); shipments were roughly flat (-1%). Steelmaking gross margin improved -9% → -2%, and segment Adjusted EBITDA % flipped -4% → +2%. Distributors/converters revenue +19% YoY signals channel restocking.
Guidance/tone: CEO Goncalves guided to sequential quarterly improvement and "healthy positive free cash flow" in Q2 2026 — explicitly framing Q1 as the last ugly quarter.
Balance-sheet flags (the catch): despite the P&L improvement, operating cash flow was still negative -$325M in Q1'26 (vs -$351M Q1'25), dragged by a -$441M accounts-receivable build (seasonal restock). CLF funded the gap by drawing +$507M on the ABL revolver. Free cash flow was ~-$477M. So: earnings improving, cash still bleeding, leaning on the revolver.
Market reaction: despite the double beat, CLF fell ~6% on the print — the market focused on the still-negative cash flow and the energy-cost spike, not the loss-narrowing. Wall Street cut price targets afterward.
Full-year FY2025 context:
| ($M, except EPS) | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenues | 21,996 | 19,185 | 18,610 |
| Operating income (loss) | 659 | (763) | (1,579) |
| Net income (loss) attrib. | 385 | (760) | (1,478) |
| Diluted EPS | 0.75 | (1.58) | (2.91) |
| Total Adjusted EBITDA | 1,893 | 773 | 37 |
In FY2025 COGS ($19,470M) exceeded revenue ($18,610M) — the company lost money at the gross line, before SG&A and interest. That is the trough signature.
No transcripts on disk (transcripts=0); sentiment is reconstructed from `` call coverage across Q4'24 → Q1'26.
Read: management credibility is the swing variable. Goncalves has delivered the scale story (Lens 9) but is talking his book hard on the turn — discount the rhetoric, trust the ASP and the segment-EBITDA inflection, which are real.
CLF vs the US flat-rolled / steel peer set. Multiples are ``, dated; where I could not source a clean figure I mark n/a rather than fabricate.
| Company | Ticker | Mkt cap | EV/EBITDA | P/E (fwd) | Div yield | Notes |
|---|---|---|---|---|---|---|
| Cleveland-Cliffs | CLF | $7.23B | n/a — negative/near-zero LTM EBITDA | n/m (loss-making) | 0% (suspended) | Spot ~$12.68; 52wk $6.72–$16.70 |
| Nucor | NUE | ~$58B (est) | n/a | ~17x (FY26E EPS $14.96, px ~$258) | ~2% | EAF; Q1'26 EPS $3.23, beat 14.5% |
| Steel Dynamics | STLD | n/a | n/a | n/a | ~1.5% | EAF; Q1'26 net income $403M, $2.78 dil EPS |
| United States Steel | X | n/a — (Nippon deal context) | n/a | n/a | n/a | Comparability distorted by Nippon Steel transaction |
Industry benchmark: the US steel industry trades at ~8.0x trailing EV/EBITDA, below the S&P 500's ~15.6x and the materials sector's ~11.5x; the 5-year range is 2.8x–12.9x, median 8.7x.
Read: CLF is the distressed laggard of its peer group. While Nucor (FY26E EPS ~$15) and Steel Dynamics (Q1'26 net income $403M) are solidly profitable through the same cycle, CLF is loss-making with negative/near-zero LTM EBITDA — so the standard EV/EBITDA and P/E screens are not meaningful for it right now. CLF is valued on normalized/mid-cycle earnings power and the option on the turn, not on trailing multiples. On EV (≈ $7.2B equity + ~$7.3B net debt ≈ ~$14.5B EV ) against a mid-cycle Adj EBITDA in the ~$1.5–1.9B range (2023 was $1,893M), the implied ~7.6–9.7x mid-cycle EV/EBITDA is roughly in line with the industry's ~8x — i.e. not obviously cheap on mid-cycle, and expensive on trough. The torque is operational (margin recovery × the levered balance sheet), not multiple re-rating.
What has moved CLF >5%, and what it reveals (mostly ``):
Pattern: CLF trades on (1) trade policy (tariffs = the beta), (2) balance-sheet de-risking (asset sales, POSCO, downgrades), and (3) optionality surprises (rare earths, data centers). It does not reliably rally on earnings beats while cash flow is negative. The market is pricing a survival-and-normalization thesis, gated on deleveraging.
CEO: Lourenco Goncalves (Chairman, President & CEO since Aug 2014; age 67).
insider-transactions.csv on disk); web notes insider selling alongside the 2025 equity issuance — a yellow flag worth verifying.Acting as a forensic analyst. Label every figure.
Income statement:
Balance sheet:
Cash flow:
Regulatory findings (required sub-section). Per regulatory/regulatory-findings.md (fetched 2026-06-20, sources SEC EDGAR EFTS LR + AAER):
"Cleveland-Cliffs" (FTC OR DOJ OR EPA OR consent decree OR settlement OR fine) enforcement): no material current federal enforcement action surfaced. CLF, as an integrated steelmaker, carries the usual heavy environmental compliance load (the 10-K cites revised National Emission Standards and ongoing environmental/asset-retirement obligations of $682M ), and is routinely party to incidental claims and legal proceedings ("various claims and legal proceedings incidental to our operations" — NOTE 18 Contingencies ), but nothing rising to a disclosed material liability.Built bottom-up from the latest actuals + guidance. Output ``; inputs labeled. Share count ~570M (FY26 basis). No forecast.ts create is logged — this is the --watchlist loop (forecast logging skipped per SKILL).
Anchors: Q1'26 ran ~-$0.42 EPS but with the loss curve bending up sharply (operating loss -$213M vs -$543M) and ASP +7% YoY; management guides positive FCF from Q2'26; HRC prices +12.7% in Q1'26 and +6.75% in Q2'26; the contract book re-prices upward with a ~1-year lag.
FY2026 — base $(0.30) EPS. H1'26 still loss-making (~-$0.42 Q1 + a smaller Q2 loss as the energy one-timer rolls off and price catches up), H2'26 approaching breakeven as the tariff-supported price floor flows through the contract book. Net: a modest full-year loss, far narrower than FY25's -$2.91.
FY2027 — base $1.10 EPS. First full year of mid-cycle pricing with the tariff floor intact + full run-rate cost savings + lower idled-facility drag. Implies $1.5B+ Adj EBITDA (toward the low end of the 2023 mid-cycle level), with interest expense ($594M run-rate) and DD&A as the drags.
FY2028 — base $1.60 EPS. Normalized mid-cycle, assuming the tariff regime persists, debt is meaningfully reduced (via FCF + asset sales + POSCO), and steel demand is supported by reshoring/grid/infrastructure. The swing factor is deleveraging: every $1B of debt retired at ~7% saves ~$70M pretax ≈ ~$0.10 EPS.
Caveat: CLF EPS is extremely operationally geared — small HRC-price and volume moves swing EPS by dollars because of the levered balance sheet and the spot-exposed contract majority. These are scenario midpoints, not point forecasts; the bear-to-bull FY27 spread ($0.00–$2.20) is the honest uncertainty.
Bull case. CLF is the single most tariff-levered, most domestic name in US steel, hitting the trough exactly as the 50% Section 232 wall + reshoring + a record-old US vehicle fleet drive a multi-year domestic-pricing up-cycle. The Q1'26 inflection is already visible (operating loss -61% YoY, ASP +7%, segment Adj EBITDA flipped positive). On top of the cyclical recovery sit three free options the market is only starting to price: (1) the POSCO partnership (~$700M equity + strategic alignment, deleveraging); (2) idled-mills-to-data-centers ($425M+ proceeds, "non-core" assets "worth billions," selling stranded grid-connected sites into the most acute power bottleneck of the AI era); (3) rare earths at the Michigan/Minnesota mines (a literal "critical-materials" call option that already moved the stock +20% once). Management has proven it can build scale and is now executing a credible $300M/yr self-help program. At ~$12.68 / $7.2B market cap, mid-cycle earnings power of $1.50–2.00 EPS implies a single-digit normalized P/E.
Bear case (permanent-impairment risks).
Pre-mortem (18 months out, thesis broke): HRC rolled back toward $0.85/kg as tariff-pulled domestic capacity restarted and demand disappointed; the Q2'26 "positive FCF" guide slipped; CLF tapped the equity market again, diluting ~10–15%; a goodwill impairment hit; the POSCO deal stalled. The stock round-tripped to the $7 low.
Are multiples too high? On trough/trailing numbers CLF is not cheap (negative EBITDA, n/m P/E). On mid-cycle, ~7.6–9.7x EV/EBITDA is roughly fair vs the ~8x industry — so this is not a deep-value multiple story; it's an operational-recovery + optionality story. You're paying a fair mid-cycle price for the turn plus three free call options.
Contrarian view (what the market refuses to see): the consensus is anchored on "still losing money, too much debt" and a Hold rating — pricing the trailing P&L. What it under-weights is that CLF is structurally the prime beneficiary of two converging mega-trends — steel protectionism and the AI power buildout (via its stranded grid-connected sites) — and that the operating inflection is already in the tape, not a hope. The asymmetry skews up if deleveraging lands.
Dismantling the bull case.
Operationally the best growth story in large-cap mining — ~10%/yr copper+gold volume compounding, ~25% ROE, 60% mineral gross margins — priced two-to-three turns below Western copper peers on a discount that is structural, not temporary (UFLPA listing, China-SOE governance, hardest-jurisdiction asset base). Bullish the metal, skeptical of the re-rating.
Right company, real super-cycle, wrong entry — a world-class tungsten crown jewel buried inside a low-margin battery-materials SOE, already +222% in 52 weeks at ~20x forward earnings on peak tungsten prices; own the thesis, watch the vehicle.
Source documents — open to read in full
Best-in-class precious-metals streamer — ~78% cash margins, fortress balance sheet, ~50% production growth to 2030 and the largest streaming deal ever (BHP Antamina, $4.3B) locked in — but priced as such (sector-high ~1.97x P/NAV, ~27x earnings). At ~$111 it is a de-risked, leveraged long-gold/silver bet with acute Salobo concentration, not a value entry. Direction hinges on the metal price and the Antamina ramp, not the model.