investorscraft@gmail.com

Intrinsic ValueStrabag SE (0MKP.L)

Previous Close£87.90
Intrinsic Value
Upside potential
Previous Close
£87.90

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

Strabag SE is a leading European construction company with a diversified portfolio spanning infrastructure, energy, and real estate development. The company operates across multiple segments, including transportation infrastructure, hydroelectric and thermal power plants, commercial facilities, and public-private partnerships. Its revenue model is driven by large-scale engineering projects, long-term maintenance contracts, and real estate services, positioning it as a key player in both public and private sector construction. Strabag’s geographic footprint extends beyond Europe to the Arabian Peninsula, Africa, Asia, and the Americas, reinforcing its role as a global infrastructure specialist. The company’s expertise in complex projects, such as tunneling and dam construction, provides a competitive edge in securing high-margin contracts. Its integrated approach—combining design, construction, and facility management—enhances client retention and operational efficiency. Strabag’s market position is further strengthened by its long-standing industry presence, technical proficiency, and ability to adapt to regulatory and environmental demands in the construction sector.

Revenue Profitability And Efficiency

Strabag reported revenue of €17.42 billion in FY 2024, with net income of €823 million, reflecting a net margin of approximately 4.7%. The company’s operating cash flow of €1.39 billion underscores its ability to convert project execution into liquidity. Capital expenditures of €644.6 million indicate ongoing investments in capacity and technology, supporting long-term efficiency gains.

Earnings Power And Capital Efficiency

Diluted EPS stood at €7.35, demonstrating robust earnings power relative to its capital structure. The company’s low beta of 0.384 suggests stable earnings resilience despite macroeconomic volatility. Strabag’s focus on high-value infrastructure projects and operational discipline contributes to sustained capital efficiency.

Balance Sheet And Financial Health

Strabag maintains a strong balance sheet, with €3.72 billion in cash and equivalents against total debt of €414.7 million, indicating ample liquidity and low leverage. This conservative financial posture provides flexibility for strategic investments and mitigates refinancing risks.

Growth Trends And Dividend Policy

The company’s growth is supported by its diversified project pipeline and international expansion. A dividend of €9.05 per share reflects a commitment to shareholder returns, aligning with its stable cash flow generation and disciplined capital allocation.

Valuation And Market Expectations

With a market capitalization of €9.87 billion, Strabag trades at a P/E multiple of approximately 12x, in line with industry peers. The valuation reflects expectations of steady growth in infrastructure demand, particularly in renewable energy and transportation sectors.

Strategic Advantages And Outlook

Strabag’s technical expertise, geographic diversification, and strong balance sheet position it well for sustained growth. The increasing focus on sustainable construction and energy transition projects presents long-term opportunities. However, macroeconomic uncertainties and regulatory shifts in key markets remain monitorable risks.

Sources

Company filings, Bloomberg

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