investorscraft@gmail.com

Intrinsic ValueVaisala Oyj (0GEG.L)

Previous Close£42.20
Intrinsic Value
Upside potential
Previous Close
£42.20

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

Vaisala Oyj operates in the technology sector, specializing in weather, environmental, and industrial measurement solutions. The company serves diverse markets, including meteorology, aviation, renewable energy, and industrial applications such as HVAC, power transformers, and life sciences. Its product portfolio spans industrial measurement systems, weather sensors, and data-based solutions, supported by maintenance and calibration services. Vaisala holds a strong position in niche markets due to its precision instrumentation and long-standing expertise, with a global footprint across Europe, the Americas, and Asia-Pacific. The company’s dual focus on industrial and weather-dependent sectors provides resilience against cyclical downturns, while its emphasis on innovation and sustainability aligns with growing demand for climate and environmental monitoring. Vaisala’s reputation for reliability and accuracy reinforces its competitive edge, particularly in mission-critical applications like aviation safety and renewable energy optimization.

Revenue Profitability And Efficiency

Vaisala reported revenue of €564.7 million in its latest fiscal year, with net income of €63.7 million, reflecting a steady operational performance. The diluted EPS of €1.75 indicates solid profitability, supported by an operating cash flow of €78.9 million. Capital expenditures of €84.8 million suggest ongoing investments in innovation and infrastructure, aligning with its growth strategy. The company maintains a disciplined approach to cost management, balancing R&D spending with operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent cash flows, with operating cash flow covering capital expenditures comfortably. Its capital efficiency is evident in its targeted investments, which focus on high-margin segments like industrial measurement and environmental monitoring. The moderate debt level relative to cash reserves indicates prudent financial stewardship, ensuring flexibility for strategic initiatives.

Balance Sheet And Financial Health

Vaisala’s balance sheet remains robust, with €88.8 million in cash and equivalents against total debt of €129.5 million. The manageable leverage and healthy liquidity position provide stability, enabling the company to navigate macroeconomic uncertainties. Its financial health is further reinforced by a strong equity base, supporting long-term growth without excessive reliance on external financing.

Growth Trends And Dividend Policy

The company demonstrates steady growth, driven by demand for climate and industrial measurement solutions. Its dividend payout of €0.85 per share reflects a commitment to shareholder returns while retaining sufficient capital for reinvestment. Vaisala’s growth trajectory is supported by expansion in renewable energy and smart infrastructure markets, positioning it well for sustained revenue increases.

Valuation And Market Expectations

With a market capitalization of approximately €1.76 billion, Vaisala trades at a premium reflective of its niche leadership and growth prospects. The beta of 0.714 suggests lower volatility compared to broader markets, appealing to risk-averse investors. Market expectations are anchored on its ability to capitalize on environmental monitoring trends and industrial digitization.

Strategic Advantages And Outlook

Vaisala’s strategic advantages lie in its technological expertise, global reach, and diversified customer base. The outlook remains positive, with tailwinds from climate change awareness and industrial automation. Continued innovation in sensor technology and data-driven solutions will likely drive future growth, reinforcing its market position.

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