investorscraft@gmail.com

Intrinsic ValueDaldrup & Söhne AG (4DS.DE)

Previous Close23.00
Intrinsic Value
Upside potential
Previous Close
23.00

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

Daldrup & Söhne AG operates as a specialized drilling and environmental services provider, primarily serving the energy and water sectors. The company focuses on near-surface and deep geothermal drilling, supporting renewable energy initiatives, as well as water well drilling for municipal and industrial applications. Its expertise extends to environmental remediation, including contaminated site cleanup and mine gas recovery, positioning it as a niche player in sustainable infrastructure solutions. Daldrup & Söhne leverages its long-standing industry presence, founded in 1946, to serve clients across Germany and adjacent markets. The firm’s dual focus on geothermal energy and water resource management aligns with growing demand for decarbonization and resource efficiency. While smaller in scale compared to multinational drilling contractors, its specialization in environmentally sensitive projects provides a defensible market position. The company’s services cater to both public-sector utilities and private enterprises, ensuring diversified revenue streams. Its involvement in mineral exploration and mine gas recovery further differentiates its offering within the energy transition landscape.

Revenue Profitability And Efficiency

In FY 2023, Daldrup & Söhne reported revenue of €49.1 million, with net income of €0.89 million, reflecting modest profitability. The diluted EPS of €0.15 indicates stable but narrow margins, typical for capital-intensive drilling services. Operating cash flow of €4.37 million suggests reasonable operational efficiency, though capital expenditures of €3.15 million highlight ongoing investment needs.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by the cyclical nature of drilling demand and project-based revenue recognition. Its capital efficiency is tempered by high upfront costs for specialized equipment, though geothermal and environmental services offer higher-margin opportunities compared to traditional oil and gas drilling.

Balance Sheet And Financial Health

Daldrup & Söhne’s balance sheet shows €3.55 million in cash against €76.81 million in total debt, indicating leveraged financial positioning. The debt load may limit flexibility, though its asset-light service model mitigates some risk. Liquidity appears adequate given positive operating cash flow.

Growth Trends And Dividend Policy

Growth is tied to Germany’s energy transition, with geothermal drilling benefiting from policy tailwinds. The company has not paid dividends, reinvesting cash flow into operations. Revenue growth will depend on contract wins in renewable energy and water infrastructure.

Valuation And Market Expectations

With a market cap of €64.7 million and a beta of 0.45, the stock reflects low volatility but limited growth expectations. The valuation likely discounts its niche positioning and leverage, with investors awaiting clearer scalability in geothermal services.

Strategic Advantages And Outlook

Daldrup & Söhne’s expertise in geothermal and environmental drilling provides a strategic edge in Europe’s energy transition. However, its outlook depends on sustained public and private investment in renewable infrastructure. Debt reduction and margin improvement are critical for long-term competitiveness.

Sources

Company description, financials, and market data sourced from publicly disclosed filings and exchange 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