investorscraft@gmail.com

Intrinsic ValueBauer AG (B5A.DE)

Previous Close6.10
Intrinsic Value
Upside potential
Previous Close
6.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BAUER AG operates as a specialized engineering and construction firm with a focus on ground and groundwater solutions, serving diverse sectors through its three core segments: Construction, Equipment, and Resources. The Construction segment delivers foundation engineering services for infrastructure and building projects, including excavation pits, cut-off walls, and ground improvement. The Equipment segment designs and manufactures heavy-duty drilling rigs, trench cutters, and related tools for resource exploration and mining. The Resources segment offers drilling services, environmental remediation, and water well solutions, positioning the company as a key player in sustainable resource management. With a heritage dating back to 1790, BAUER AG has established a strong reputation in Germany and internationally, leveraging its technical expertise to address complex geotechnical challenges. The company’s integrated approach—combining services, equipment, and environmental solutions—provides a competitive edge in niche markets where precision and reliability are critical. Its diversified revenue streams mitigate sector-specific risks while reinforcing its role as a trusted partner for infrastructure development and natural resource projects.

Revenue Profitability And Efficiency

In FY 2021, BAUER AG reported revenue of €1.43 billion, with net income of €4 million, reflecting modest profitability in a challenging operational environment. The diluted EPS stood at €0.17, indicating limited earnings power relative to its capital base. Operating cash flow was €82.9 million, though significant capital expenditures (€138.6 million) suggest ongoing investments in equipment and infrastructure, which may pressure short-term liquidity.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing a thin margin (~0.3%) of revenue. Capital efficiency is further scrutinized given the high capex-to-cash flow ratio, signaling heavy reinvestment requirements. The diluted EPS of €0.17 underscores subdued returns for equity holders, though this may reflect cyclical pressures in the construction and resources sectors.

Balance Sheet And Financial Health

BAUER AG’s balance sheet shows €41.3 million in cash against total debt of €498.6 million, indicating a leveraged position. The net debt-to-equity ratio suggests reliance on borrowing, which could amplify risks during downturns. However, its long-standing market presence and diversified operations may provide stability in meeting obligations.

Growth Trends And Dividend Policy

Growth trends remain muted, with revenue stability offset by thin margins. The dividend payout of €4.83 per share appears elevated relative to earnings, potentially unsustainable unless profitability improves. Future growth may hinge on demand for specialized engineering services and global infrastructure spending.

Valuation And Market Expectations

With a market cap of €160.2 million and a beta of 1.15, BAUER AG trades with higher volatility than the broader market. Investors likely price in cyclical risks and operational challenges, though its niche expertise could support valuation if sector conditions improve.

Strategic Advantages And Outlook

BAUER AG’s strategic advantages lie in its technical specialization and diversified service offerings, which cater to long-term infrastructure and environmental needs. The outlook depends on execution in core markets, cost management, and leveraging its heritage to secure high-margin projects. Macroeconomic trends in construction and resource exploration will be critical drivers.

Sources

Company filings, Deutsche Börse disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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