investorscraft@gmail.com

Intrinsic ValueBayer AG (BAYN.SW)

Previous CloseCHF39.77
Intrinsic Value
Upside potential
Previous Close
CHF39.77

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

Bayer AG is a diversified life science company operating in pharmaceuticals, consumer health, and crop science. Its Pharmaceuticals segment focuses on cardiology, women's health, oncology, and diagnostic imaging, leveraging collaborations with leading institutions like MD Anderson Cancer Center. The Consumer Health segment provides over-the-counter products in dermatology, nutrition, and pain management, distributed through pharmacies and retailers. The Crop Science division offers agricultural solutions, including seeds, crop protection, and digital tools, serving farmers directly. Bayer holds a strong market position due to its broad portfolio, R&D partnerships, and global distribution network. Its pharmaceutical innovations and agricultural technologies reinforce its competitive edge, though legal and regulatory challenges in key markets remain a risk. The company's integrated approach across healthcare and agriculture supports long-term resilience, but sector-specific headwinds, such as patent expirations and pricing pressures, require strategic navigation.

Revenue Profitability And Efficiency

Bayer reported revenue of €46.6 billion in FY 2024, though net income was negative at €-2.55 billion, reflecting legal and restructuring costs. Operating cash flow stood at €7.37 billion, indicating robust cash generation despite profitability challenges. Capital expenditures of €-2.78 billion suggest ongoing investments in R&D and production capabilities, critical for long-term growth in its core segments.

Earnings Power And Capital Efficiency

The company's diluted EPS of €-2.44 underscores near-term earnings pressure, likely tied to litigation and operational inefficiencies. However, its diversified revenue streams and strong cash flow generation highlight underlying earnings potential. Bayer's capital allocation prioritizes R&D and agricultural innovation, though debt levels necessitate disciplined financial management to maintain flexibility.

Balance Sheet And Financial Health

Bayer's balance sheet shows €6.19 billion in cash against €40.7 billion in total debt, indicating elevated leverage. While operating cash flow covers interest obligations, the high debt load may constrain strategic initiatives. The company's liquidity position remains adequate, but deleveraging efforts will be critical to improving financial stability.

Growth Trends And Dividend Policy

Growth is driven by pharmaceuticals and crop science, though legal liabilities pose headwinds. The dividend payout of €0.10742 per share reflects a conservative approach amid financial restructuring. Bayer's long-term growth hinges on successful pipeline execution and agricultural demand, but near-term volatility persists.

Valuation And Market Expectations

With a market cap of €66.8 billion and a beta of 0.952, Bayer trades at a discount to peers, reflecting skepticism over legal risks and turnaround execution. Investors likely await clearer resolution of liabilities and evidence of sustainable profitability before rerating the stock.

Strategic Advantages And Outlook

Bayer's strengths lie in its diversified portfolio and R&D partnerships, but legal overhangs and sector pressures temper optimism. Strategic focus on innovation and cost discipline could restore investor confidence, though the outlook remains cautious until operational and financial stability is demonstrated.

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