investorscraft@gmail.com

Intrinsic ValueFACC AG (1FC.DE)

Previous Close9.47
Intrinsic Value
Upside potential
Previous Close
9.47

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

FACC AG operates as a specialized aerospace component manufacturer, serving global aircraft and engine manufacturers with high-precision aerostructures, engine nacelles, and cabin interiors. The company’s three core segments—Aerostructures, Engines and Nacelles, and Cabin Interiors—cater to critical aviation needs, from winglets and spoilers to customized luxury cabin solutions. As a subsidiary of AVIC Cabin System Co., FACC benefits from vertical integration within the AVIC group, enhancing its supply chain resilience and access to emerging markets, particularly in Asia. The firm’s engineering expertise and aftermarket services, including repair and maintenance, further solidify its role as a trusted partner in the aerospace sector. Despite intense competition from giants like Safran and Spirit AeroSystems, FACC maintains a niche position by focusing on lightweight composites and innovative cabin designs, aligning with industry trends toward fuel efficiency and passenger comfort. Its reliance on long-term contracts with OEMs provides revenue stability but exposes it to cyclical demand fluctuations in commercial aviation.

Revenue Profitability And Efficiency

FACC reported revenue of €884.5 million in its latest fiscal year, with net income of €6.4 million, reflecting thin margins typical of the aerospace supply chain. The diluted EPS of €0.14 underscores modest profitability, while operating cash flow of €32 million suggests adequate liquidity for near-term obligations. Capital expenditures were negligible, indicating a focus on optimizing existing capacity rather than expansion.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its low net income margin (0.7%), though its asset-light repair services and design offerings may support higher returns. Debt levels at €283.5 million against €59 million in cash highlight leveraged operations, with interest coverage likely pressured by cyclical downturns. The absence of capex signals limited reinvestment for growth.

Balance Sheet And Financial Health

FACC’s balance sheet shows €59 million in cash against €283.5 million in total debt, implying a leveraged position. The lack of detailed capex data complicates assessment of liquidity needs, but €32 million in operating cash flow provides a buffer. The debt-to-equity ratio, if calculated, would likely reflect industry-standard leverage given the capital-intensive nature of aerospace manufacturing.

Growth Trends And Dividend Policy

Revenue growth hinges on commercial aviation recovery and OEM order flow, with no dividends paid, suggesting reinvestment priorities. The company’s reliance on aerospace cycles makes it susceptible to macroeconomic shocks, though its AVIC affiliation may offer stability in Asian markets. Long-term trends like lightweight materials and cabin upgrades could drive demand for FACC’s niche offerings.

Valuation And Market Expectations

With a market cap of €301.8 million and a beta of 1.42, FACC trades at a discount to larger peers, reflecting its smaller scale and higher volatility. Investors likely price in risks from supply chain disruptions and OEM concentration, balanced by its AVIC backing and exposure to post-pandemic travel demand recovery.

Strategic Advantages And Outlook

FACC’s strategic ties to AVIC provide access to China’s growing aviation market, while its expertise in composites aligns with industry efficiency goals. However, reliance on cyclical OEM demand and geopolitical risks (e.g., AVIC’s state-linked status) pose challenges. Near-term performance will depend on commercial aviation’s rebound and successful execution of cost-control measures.

Sources

Company filings, market data

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