investorscraft@gmail.com

Intrinsic ValueBASF Se (BAS.SW)

Previous CloseCHF39.95
Intrinsic Value
Upside potential
Previous Close
CHF39.95

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

BASF SE is a global leader in the chemical industry, operating across six diversified segments: Chemicals, Materials, Industrial Solutions, Surface Technologies, Nutrition & Care, and Agricultural Solutions. The company’s revenue model is built on producing and selling a broad portfolio of chemical products, from petrochemicals and intermediates to advanced materials, coatings, and crop protection solutions. Its diversified operations mitigate sector-specific risks while capitalizing on demand from industries such as automotive, agriculture, pharmaceuticals, and consumer goods. BASF holds a strong market position due to its integrated value chain, technological expertise, and strategic partnerships, such as its collaboration with Contemporary Amperex Technology Co. on battery materials. The company’s global footprint and innovation-driven approach reinforce its competitive edge in high-growth areas like sustainable chemistry and digital agriculture. With a legacy dating back to 1865, BASF combines scale with specialization, serving as a critical supplier to multiple industrial and consumer end markets.

Revenue Profitability And Efficiency

BASF reported revenue of €65.3 billion for the period, with net income of €1.3 billion, reflecting margin pressures amid volatile raw material costs and macroeconomic headwinds. Operating cash flow stood at €6.9 billion, while capital expenditures totaled €6.2 billion, indicating sustained investment in capacity and innovation. The diluted EPS of €1.36 underscores profitability challenges in a cyclical industry environment.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by sector-wide volatility, though its diversified portfolio provides resilience. Capital efficiency metrics reflect heavy reinvestment needs, with operating cash flow largely directed toward capex. BASF’s strategic partnerships, such as in battery materials, aim to enhance long-term returns by aligning with megatrends like electrification and sustainability.

Balance Sheet And Financial Health

BASF maintains a solid but leveraged balance sheet, with €2.9 billion in cash and equivalents against €24 billion in total debt. The debt load is manageable given its cash flow generation and industry position, but elevated leverage ratios warrant monitoring amid interest rate fluctuations and economic uncertainty.

Growth Trends And Dividend Policy

Growth is driven by innovation in high-margin segments like battery materials and crop science, though cyclical downturns can weigh on near-term performance. The company’s dividend of €3.33 per share reflects a commitment to shareholder returns, supported by its cash flow stability despite earnings cyclicality.

Valuation And Market Expectations

With a market cap of €63.9 billion and a beta of 1.2, BASF trades at a premium reflective of its industry leadership and diversification. Investors appear to price in recovery potential in key end markets, though macroeconomic risks remain a overhang.

Strategic Advantages And Outlook

BASF’s integrated supply chain, R&D focus, and global scale position it to capitalize on secular trends like green chemistry and digital agriculture. Near-term challenges include raw cost inflation and demand softness, but long-term prospects remain robust due to its innovation pipeline and strategic alliances.

Sources

Company filings, Bloomberg

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