investorscraft@gmail.com

Intrinsic ValueBauer AG (B5A.SW)

Previous CloseCHF23.75
Intrinsic Value
Upside potential
Previous Close
CHF23.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 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 diversified industrial player specializing in ground and groundwater engineering, serving global markets through its three core segments: Construction, Equipment, and Resources. The Construction segment focuses on foundation engineering, including infrastructure and building foundations, while the Equipment segment manufactures heavy-duty drilling rigs and specialized machinery for resource exploration. The Resources segment delivers environmental and mining solutions, including water well drilling and remediation services. With a heritage dating back to 1790, BAUER has established itself as a niche leader in geotechnical engineering, leveraging its technical expertise to serve complex infrastructure and natural resource projects. Its market position is reinforced by a vertically integrated model, combining equipment manufacturing with service execution, which enhances operational control and margin stability. However, exposure to cyclical construction and commodity markets introduces revenue volatility.

Revenue Profitability And Efficiency

In FY 2022, BAUER reported revenue of CHF 1.64 billion but faced a net loss of CHF 95.5 million, reflecting operational challenges and potential cost pressures. The diluted EPS of -3.66 CHF underscores profitability struggles, though operating cash flow remained positive at CHF 101 million. Capital expenditures of CHF 121.9 million indicate ongoing investments in equipment and capabilities, which may support future efficiency gains.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weakened earnings power in FY 2022. However, its operating cash flow suggests underlying cash generation ability, albeit offset by significant capex. The absence of reported total debt simplifies the capital structure, but further scrutiny of liabilities is warranted to assess true leverage and capital efficiency.

Balance Sheet And Financial Health

BAUER’s balance sheet shows CHF 44.6 million in cash and equivalents, providing limited liquidity. The lack of disclosed total debt comples a full assessment of financial health, though the absence of reported debt obligations suggests a conservative leverage profile. The negative net income, however, raises concerns about sustained solvency if profitability does not improve.

Growth Trends And Dividend Policy

Despite FY 2022 losses, BAUER maintained a dividend of 0.60 CHF per share, signaling management’s confidence in cash flow stability. Growth prospects hinge on demand for geotechnical solutions in infrastructure and mining, though cyclicality remains a risk. The company’s long-term positioning in specialized engineering could support recovery if market conditions stabilize.

Valuation And Market Expectations

With a market cap of CHF 205 million, BAUER trades at a depressed valuation, reflecting its FY 2022 losses and sector headwinds. A beta of 1.14 indicates higher volatility than the broader market, likely tied to its exposure to cyclical end markets. Investors appear cautious, pricing in execution risks and macroeconomic uncertainties.

Strategic Advantages And Outlook

BAUER’s strategic advantages lie in its technical expertise and integrated business model, which differentiates it in geotechnical engineering. The outlook depends on improving profitability in its core segments, particularly in Equipment and Resources, where demand for specialized solutions could rebound. Execution on cost controls and project efficiency will be critical to restoring investor confidence.

Sources

Company filings, SIX Swiss Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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