investorscraft@gmail.com

Intrinsic Valuedormakaba Holding AG (0QMS.L)

Previous Close£58.58
Intrinsic Value
Upside potential
Previous Close
£58.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

dormakaba Holding AG is a global leader in access and security solutions, operating across five key segments: AMER, APAC, DACH, EMEA, and Key & Wall Solutions. The company specializes in a diverse portfolio, including door hardware, electronic access systems, lodging solutions, and movable walls, catering to sectors such as hospitality, healthcare, and commercial real estate. Its brands, like Silca and Legic, underscore its technological edge in smart access and trusted identification services. Positioned in the competitive Security & Protection Services industry, dormakaba differentiates itself through integrated solutions that combine mechanical and electronic security, serving high-traffic environments like airports and stadiums. The firm’s global footprint and long-standing reputation since 1862 reinforce its resilience against regional market fluctuations. Its focus on innovation, such as mobile access and contactless systems, aligns with growing demand for seamless security in smart buildings and IoT-enabled infrastructure.

Revenue Profitability And Efficiency

In FY 2024, dormakaba reported revenue of CHF 2.84 billion, with net income of CHF 42.2 million, reflecting a modest margin amid competitive pressures. Operating cash flow stood at CHF 286.2 million, indicating robust liquidity generation, while capital expenditures of CHF -61.6 million suggest disciplined reinvestment. The diluted EPS of CHF 10 underscores stable earnings distribution across its share base.

Earnings Power And Capital Efficiency

The company’s operating cash flow-to-revenue ratio of ~10% highlights efficient cash conversion, though net income margins remain slim at ~1.5%. Its capital allocation prioritizes R&D and geographic expansion, as seen in its segment diversification. The balance between debt (CHF 605.1 million) and cash (CHF 150.4 million) suggests manageable leverage, supporting future growth initiatives.

Balance Sheet And Financial Health

dormakaba’s financial health is stable, with total debt of CHF 605.1 million offset by CHF 150.4 million in cash. The debt-to-equity ratio appears reasonable given its asset-light operations and recurring revenue streams. Its ability to generate CHF 286.2 million in operating cash flow provides flexibility for debt servicing and strategic investments.

Growth Trends And Dividend Policy

The company’s growth is driven by demand for integrated security solutions, particularly in smart infrastructure. A dividend of CHF 8 per share reflects a commitment to shareholder returns, though payout ratios remain conservative to fund innovation. Regional expansion in APAC and EMEA could offset slower growth in mature markets.

Valuation And Market Expectations

With a market cap of CHF 3.06 billion and a beta of 1.05, dormakaba trades in line with sector volatility. Investors likely price in its niche leadership and long-term growth potential in electronic access, though margin pressures may temper near-term multiples.

Strategic Advantages And Outlook

dormakaba’s strengths lie in its diversified product suite and legacy expertise, positioning it to capitalize on urbanization and digital security trends. Challenges include margin compression from raw material costs and competition. Strategic focus on IoT and mobile access could drive future differentiation, supported by its robust R&D pipeline.

Sources

Company description, financials, and market data provided by ticker metadata and standardized financial metrics.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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