investorscraft@gmail.com

Intrinsic ValueDWS Group GmbH & Co. KGaA (0SAY.L)

Previous Close£61.85
Intrinsic Value
Upside potential
Previous Close
£61.85

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

DWS Group GmbH & Co. KGaA is a leading European asset manager with a diversified portfolio spanning equities, fixed income, real estate, infrastructure, and private equity. The firm differentiates itself through its strong focus on sustainable investments and specialized private equity strategies, including co-investments, emerging markets, and structured capital solutions. Serving both retail and institutional investors, DWS operates across Europe, the Americas, and Asia Pacific, leveraging its Frankfurt-based expertise to deliver tailored investment solutions. The company’s market position is reinforced by its affiliation with Deutsche Bank, providing stability and access to a broad client network. DWS’s emphasis on ESG-aligned products aligns with growing investor demand for responsible asset management, positioning it competitively in a rapidly evolving industry. Its private equity arm targets seasoned assets in North America and Europe, offering flexible capital solutions that cater to niche market needs.

Revenue Profitability And Efficiency

In FY 2023, DWS reported revenue of €3.88 billion, with net income reaching €552 million, reflecting a solid profit margin. The diluted EPS stood at €2.76, indicating efficient earnings distribution. Operating cash flow was robust at €528 million, while capital expenditures were modest at €74 million, underscoring disciplined capital allocation. The firm’s ability to generate consistent cash flow supports its investment strategies and operational flexibility.

Earnings Power And Capital Efficiency

DWS demonstrates strong earnings power, with its diversified asset management model driving stable returns. The firm’s capital efficiency is evident in its ability to maintain high liquidity (€1.41 billion in cash) while managing minimal total debt (€160 million). This low leverage ratio enhances financial resilience and supports strategic initiatives, including sustainable investment expansions and private equity co-investments.

Balance Sheet And Financial Health

DWS’s balance sheet remains healthy, with €1.41 billion in cash and equivalents against €160 million in total debt, reflecting a conservative leverage profile. The firm’s strong liquidity position and low debt burden provide ample flexibility to navigate market volatility and pursue growth opportunities without overextending its financial commitments.

Growth Trends And Dividend Policy

DWS has maintained a shareholder-friendly dividend policy, distributing €6.1 per share in FY 2023. The firm’s growth is supported by its focus on sustainable investments and private equity, aligning with global trends toward ESG and alternative assets. While market conditions may impact AUM fluctuations, its diversified revenue streams mitigate concentration risks.

Valuation And Market Expectations

With a market cap of approximately €9.78 billion and a beta of 1.153, DWS is viewed as a moderately volatile investment relative to the market. The firm’s valuation reflects its established market position, though investor sentiment may hinge on its ability to sustain AUM growth and capitalize on ESG-driven demand.

Strategic Advantages And Outlook

DWS benefits from its Deutsche Bank affiliation, ESG expertise, and diversified product suite. The firm is well-positioned to leverage rising demand for sustainable and alternative investments, though macroeconomic headwinds could pressure fee margins. Its strategic focus on private equity and infrastructure investments may drive long-term growth, provided market conditions remain favorable.

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