investorscraft@gmail.com

Intrinsic ValuePORR AG (ABS2.DE)

Previous Close35.00
Intrinsic Value
Upside potential
Previous Close
35.00

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

PORR AG is a leading European construction and engineering firm with a diversified portfolio spanning building construction, civil engineering, and environmental services. The company operates across multiple geographies, including Austria, Germany, Switzerland, and the Middle East, leveraging its expertise in complex infrastructure projects such as tunnels, bridges, and power plants. Its integrated service model combines design, engineering, and execution, positioning it as a full-service provider in both public and private sector projects. PORR’s specialization in sustainable construction techniques, including urban mining and remediation, aligns with growing regulatory and industry demands for eco-friendly solutions. The firm’s long-standing presence since 1869 underscores its resilience and adaptability in a cyclical industry. While competition is intense, PORR differentiates itself through technical proficiency, large-scale project capabilities, and a strong foothold in Central and Eastern Europe. Its involvement in high-margin niche segments like healthcare facilities and skyscrapers further enhances its market positioning.

Revenue Profitability And Efficiency

PORR reported revenue of €6.19 billion for the period, with net income of €105.6 million, reflecting a net margin of approximately 1.7%. Operating cash flow stood at €374.5 million, supported by disciplined cost management. Capital expenditures of €226.1 million indicate ongoing investments in operational capacity, though the company maintains a balanced approach to reinvestment versus liquidity preservation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €2.75 demonstrates steady earnings generation, albeit in a capital-intensive industry. PORR’s ability to convert revenue into operating cash flow (6% of revenue) suggests moderate capital efficiency, typical for construction firms. Its diversified project portfolio mitigates sector-specific risks, supporting consistent earnings across economic cycles.

Balance Sheet And Financial Health

PORR’s balance sheet shows €583.2 million in cash against total debt of €585.1 million, indicating near-neutral net debt. This conservative leverage ratio provides flexibility for cyclical downturns or opportunistic investments. The firm’s liquidity position appears adequate, with no immediate refinancing risks evident.

Growth Trends And Dividend Policy

Growth is likely tied to infrastructure spending trends in core markets, with potential upside from EU-funded projects. PORR’s dividend of €0.9 per share implies a payout ratio of ~33%, balancing shareholder returns with reinvestment needs. The company’s international expansion, particularly in the Middle East, could drive future revenue diversification.

Valuation And Market Expectations

At a market cap of ~€1.15 billion, PORR trades at ~11x net income, aligning with peers in the capital-intensive construction sector. The beta of 0.83 suggests lower volatility relative to the broader market, possibly reflecting its stable project pipeline and geographic diversification.

Strategic Advantages And Outlook

PORR’s strategic advantages include its technical expertise in complex projects and a resilient balance sheet. Near-term performance will hinge on public infrastructure spending and energy transition investments. Long-term opportunities lie in sustainable construction, though margin pressures from input costs remain a monitorable risk.

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