investorscraft@gmail.com

Intrinsic ValueBASF Se (BASA.DE)

Previous Close17.90
Intrinsic Value
Upside potential
Previous Close
17.90

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 supplying a broad portfolio of chemical products, from petrochemicals and intermediates to advanced materials, additives, and crop protection solutions. Its diversified operations serve industries such as automotive, agriculture, food, pharmaceuticals, and electronics, ensuring resilience against sector-specific downturns. BASF maintains a strong market position through innovation, strategic partnerships (e.g., with Contemporary Amperex Technology for battery materials), and vertical integration, which enhances cost efficiency and supply chain control. The company’s global footprint and R&D capabilities further solidify its competitive edge in high-growth areas like sustainable chemistry and battery materials. With a history dating back to 1865, BASF leverages its scale and expertise to navigate cyclical demand while investing in sustainability-driven solutions to align with long-term industry trends.

Revenue Profitability And Efficiency

In FY 2024, BASF reported revenue of €65.3 billion, reflecting its broad market reach, though net income of €1.3 billion indicates margin pressures, likely from input cost volatility and macroeconomic headwinds. Operating cash flow of €6.9 billion underscores solid cash generation, but capital expenditures of €6.2 billion highlight significant reinvestment needs. The diluted EPS of €1.45 suggests modest earnings power relative to its scale.

Earnings Power And Capital Efficiency

BASF’s earnings are tempered by high operational costs and cyclical demand, yet its diversified segments provide stability. The company’s capital efficiency is challenged by heavy capex requirements, particularly in sustainability and battery materials initiatives. Strategic partnerships, like the one with CATL, aim to enhance returns in high-growth niches, but near-term profitability remains constrained by industry-wide cost inflation.

Balance Sheet And Financial Health

BASF’s balance sheet shows €2.9 billion in cash against €23.5 billion in total debt, indicating leveraged but manageable liquidity. The debt level reflects investments in growth and working capital needs. The absence of dividends in FY 2024 suggests a focus on preserving cash for debt servicing and strategic projects, though the company’s scale provides access to financing flexibility.

Growth Trends And Dividend Policy

BASF’s growth is driven by innovation in sustainable chemistry and expansion in battery materials, though cyclicality in core segments poses risks. The company suspended dividends in FY 2024, likely to prioritize deleveraging and capex. Long-term trends in green chemistry and electric vehicle materials offer growth avenues, but near-term performance depends on macroeconomic recovery in key end markets.

Valuation And Market Expectations

With a market cap of €63.4 billion and a beta of 1.23, BASF is viewed as a cyclical play with moderate volatility. Investors likely price in recovery potential in chemical demand and strategic shifts toward sustainability. The current valuation reflects cautious optimism, balancing growth opportunities against near-term margin pressures and high leverage.

Strategic Advantages And Outlook

BASF’s strengths lie in its diversified portfolio, global scale, and R&D leadership in sustainable solutions. Challenges include navigating input cost inflation and decarbonization investments. The outlook hinges on executing its sustainability strategy while managing cyclical downturns. Success in battery materials and partnerships could drive long-term value, but macroeconomic uncertainty remains a key risk.

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