investorscraft@gmail.com

Intrinsic ValueMBB SE (0J7X.L)

Previous Close£218.50
Intrinsic Value
Upside potential
Previous Close
£218.50

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

MBB SE operates as a diversified industrial holding company with a focus on acquiring and managing medium-sized businesses in technology, engineering, and consumer goods. Its Technological Applications segment specializes in advanced manufacturing solutions, including automated production lines for e-mobility and eco-friendly materials for automotive and rail industries. The segment also supplies high-performance resin-based materials for tooling applications, serving automotive, foundry, and industrial clients. The Consumer Goods division produces tissue products under the aha brand and private labels, alongside polyether foam-based mattresses. The Service & Infrastructure segment delivers IT security, cloud services, and critical engineering solutions for gas, power, and hydrogen infrastructure. MBB SE’s multi-segment approach provides resilience against sector-specific downturns while capitalizing on growth in e-mobility and sustainable materials. Its niche expertise in hardwood-based ecological solutions and pipeline engineering positions it as a specialized player in industrial and infrastructure markets. The company’s decentralized structure allows acquired subsidiaries to retain operational autonomy while benefiting from group-wide synergies.

Revenue Profitability And Efficiency

MBB SE reported revenue of €1.07 billion, with net income of €37.7 million, reflecting a net margin of approximately 3.5%. Operating cash flow stood at €189.9 million, indicating robust cash generation, while capital expenditures of €56.5 million suggest disciplined reinvestment. The diluted EPS of €6.93 demonstrates earnings scalability relative to its market cap.

Earnings Power And Capital Efficiency

The company’s operating cash flow-to-revenue ratio of 17.8% underscores efficient cash conversion, supported by diversified revenue streams. A beta of 1.46 indicates higher volatility relative to the market, likely due to its exposure to cyclical industrial sectors. The modest net income margin suggests room for operational leverage improvements.

Balance Sheet And Financial Health

MBB SE maintains a strong liquidity position with €390.1 million in cash and equivalents against total debt of €79.6 million, yielding a conservative net cash position. This low leverage supports financial flexibility for acquisitions or cyclical downturns. The balance sheet structure aligns with its holding company model, prioritizing liquidity for subsidiary support.

Growth Trends And Dividend Policy

The company’s focus on e-mobility and hydrogen infrastructure aligns with secular growth trends. A dividend of €1.01 per share implies a payout ratio of ~14.6% of diluted EPS, reflecting a balanced capital allocation strategy between shareholder returns and reinvestment in high-potential segments.

Valuation And Market Expectations

At a market cap of €638.3 million, MBB SE trades at ~17x trailing diluted EPS. The valuation incorporates expectations for growth in technological applications and infrastructure services, tempered by exposure to cyclical end markets.

Strategic Advantages And Outlook

MBB SE’s decentralized model and niche expertise in sustainable industrial solutions provide competitive differentiation. Near-term performance will hinge on e-mobility adoption and infrastructure spending, while its strong balance sheet mitigates downside risks. The company is well-positioned to capitalize on energy transition trends but remains susceptible to industrial demand fluctuations.

Sources

Company description, financials, and market data provided by user; industry context inferred from segment disclosures.

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