investorscraft@gmail.com

Intrinsic ValueVarta AG (0GYQ.L)

Previous Close£75.24
Intrinsic Value
Upside potential
Previous Close
£75.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Varta AG operates as a specialized battery manufacturer, focusing on high-performance energy storage solutions across two core segments: Lithium-Ion Solutions & Microbatteries and Household Batteries. The company serves diverse markets, including medical devices, wearables, industrial applications, and consumer electronics, leveraging its expertise in zinc-air and lithium-ion technologies. Its microbatteries are critical components in hearing aids, while its lithium-ion solutions power wireless headphones, smart meters, and portable industrial devices. Varta holds a strong position in niche markets, particularly in Europe, where it is recognized for innovation in compact energy storage. The Household Batteries segment caters to retail consumers with rechargeable batteries, power banks, and energy storage systems, competing with global brands in a commoditized but stable market. Varta’s vertical integration and R&D focus provide differentiation, though it faces pricing pressure from Asian manufacturers in the broader battery industry.

Revenue Profitability And Efficiency

In FY 2022, Varta reported revenue of €806.9 million, reflecting its diversified product portfolio. However, profitability was strained, with a net loss of €200.4 million and diluted EPS of -€4.96, driven by operational challenges and rising input costs. Operating cash flow stood at €20.4 million, but significant capital expenditures (€140.8 million) indicate ongoing investments in capacity and technology, pressuring free cash flow.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight near-term inefficiencies, likely tied to production scaling and supply chain disruptions. Capital expenditures exceeded operating cash flow, suggesting reliance on external financing for growth initiatives. Varta’s focus on high-margin microbatteries and lithium-ion solutions could improve returns if demand for specialized applications sustains.

Balance Sheet And Financial Health

Varta’s balance sheet shows €108.7 million in cash against €87.1 million in total debt, providing moderate liquidity. However, the net loss and high capex intensity raise concerns about leverage sustainability. The absence of dividends aligns with its reinvestment strategy, but shareholder returns remain contingent on a profitability turnaround.

Growth Trends And Dividend Policy

Growth hinges on expanding lithium-ion adoption in wearables and industrial IoT, though FY 2022 saw setbacks. No dividends were paid, reflecting prioritization of R&D and operational recovery. Long-term trends in energy storage and portable electronics remain favorable, but execution risks persist.

Valuation And Market Expectations

With a market cap of €51.6 million and negative earnings, Varta trades at distressed multiples. Investors likely price in restructuring potential or strategic repositioning, given its niche technology assets. The beta of 0.871 suggests lower volatility than the broader market.

Strategic Advantages And Outlook

Varta’s strengths lie in its specialized battery IP and European manufacturing base, but it must navigate cost pressures and competition. A rebound in profitability and successful commercialization of next-gen batteries are critical for recovery. Macro demand for energy storage supports its long-term thesis, but near-term execution is pivotal.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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