investorscraft@gmail.com

Intrinsic ValueStadler Rail AG (0A0C.L)

Previous Close£19.86
Intrinsic Value
Upside potential
Previous Close
£19.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Stadler Rail AG is a leading manufacturer of rail vehicles, specializing in high-speed, intercity, suburban, and regional trains, as well as trams, metros, and custom-built locomotives. The company operates through two core segments: Rolling Stock, which focuses on production, and Service and Components, which provides maintenance, modernization, and spare parts. Stadler serves a global clientele across Europe, the Americas, and CIS countries, leveraging its Swiss engineering heritage to deliver high-quality, tailored rail solutions. Its diversified product portfolio and strong aftermarket services position it competitively in the rail transport sector, where demand for sustainable mobility solutions is growing. The company’s ability to customize vehicles for niche markets, such as low-floor trams and battery-powered trains, enhances its differentiation. Stadler’s market position is reinforced by long-term contracts with public transit authorities and private operators, ensuring stable revenue streams despite the capital-intensive nature of the industry.

Revenue Profitability And Efficiency

Stadler Rail reported revenue of CHF 3.26 billion for FY 2024, with net income of CHF 38.4 million, reflecting modest profitability in a capital-intensive sector. Operating cash flow stood at CHF 286.4 million, supported by efficient working capital management. Capital expenditures of CHF -169.4 million indicate ongoing investments in production capacity and R&D, aligning with long-term growth strategies.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 0.38 underscores its earnings power, though margins remain pressured by high fixed costs and project-based revenue recognition. Stadler’s ability to generate positive operating cash flow despite these challenges highlights capital efficiency, with a focus on optimizing production cycles and aftermarket services to improve returns.

Balance Sheet And Financial Health

Stadler maintains a robust balance sheet with CHF 1.26 billion in cash and equivalents, providing liquidity for operations and debt servicing. Total debt of CHF 892.8 million is manageable relative to its cash position and market capitalization. The company’s financial health is further supported by its ability to secure long-term project financing, typical in the rail manufacturing industry.

Growth Trends And Dividend Policy

Growth is driven by global demand for rail modernization and sustainable transport, with Stadler benefiting from its diversified geographic footprint. The company pays a dividend of CHF 1.1 per share, reflecting a commitment to shareholder returns despite reinvestment needs. Future growth may hinge on securing large-scale contracts and expanding service offerings.

Valuation And Market Expectations

With a market cap of CHF 2.05 billion and a beta of 0.71, Stadler is viewed as a relatively stable player in the industrials sector. Investors likely value its niche expertise and long-term contracts, though valuation multiples may reflect cyclical risks inherent in rail manufacturing.

Strategic Advantages And Outlook

Stadler’s strategic advantages include its engineering prowess, customization capabilities, and strong aftermarket services. The outlook is positive, supported by global rail infrastructure investments and decarbonization trends. However, execution risks and supply chain volatility remain key challenges to monitor.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount