investorscraft@gmail.com

Intrinsic ValueBertrandt AG (BDT.DE)

Previous Close19.22
Intrinsic Value
Upside potential
Previous Close
19.22

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

Bertrandt AG is a Germany-based engineering services provider specializing in automotive, aerospace, and industrial sectors. The company operates through three core segments: Digital Engineering, Physical Engineering, and Electrical Systems/Electronics. Digital Engineering focuses on vehicle design and numerical analysis, while Physical Engineering offers validation services for components and systems. The Electrical Systems/Electronics segment develops electronic modules, including batteries and e-drivetrains, alongside software solutions for autonomous driving. Bertrandt serves a diverse clientele, including automotive OEMs and industrial manufacturers, leveraging its expertise in prototyping, testing, and project management. The company holds a strong position in the European engineering services market, supported by its long-standing industry relationships and technical capabilities. However, it faces competition from global engineering firms and must navigate cyclical demand in the automotive sector. Bertrandt’s focus on electrification and digitalization aligns with broader industry trends, positioning it to capitalize on evolving mobility solutions.

Revenue Profitability And Efficiency

Bertrandt reported revenue of €1.19 billion in FY 2024, reflecting its scale in engineering services. However, the company posted a net loss of €77.2 million, with diluted EPS at -€7.64, indicating profitability challenges. Operating cash flow stood at €76.9 million, suggesting some operational resilience, while capital expenditures of €17.7 million highlight ongoing investments in capabilities. The negative net income raises concerns about cost management and pricing pressures in a competitive market.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, as evidenced by its net loss and negative EPS. Operating cash flow, though positive, may not fully offset profitability struggles. Bertrandt’s capital efficiency is under scrutiny, given its significant debt load relative to cash reserves. The balance between reinvestment and financial stability will be critical for restoring investor confidence.

Balance Sheet And Financial Health

Bertrandt’s balance sheet shows €114.3 million in cash and equivalents against total debt of €306.7 million, indicating a leveraged position. The debt-to-equity ratio suggests moderate financial risk, though liquidity remains manageable. The company’s ability to service debt while funding operations will depend on improving profitability and cash generation in a challenging macroeconomic environment.

Growth Trends And Dividend Policy

Growth trends are muted, with the company facing headwinds in profitability. Despite this, Bertrandt maintained a dividend of €0.25 per share, signaling a commitment to shareholder returns. Future growth may hinge on demand for electrification and autonomous driving solutions, though near-term performance remains uncertain due to sector cyclicality.

Valuation And Market Expectations

With a market cap of €182.9 million, Bertrandt trades at a discount to revenue, reflecting investor skepticism about its turnaround potential. The beta of 0.943 suggests moderate volatility relative to the market. Valuation metrics will likely remain subdued until the company demonstrates sustained profitability and debt reduction.

Strategic Advantages And Outlook

Bertrandt’s strengths lie in its engineering expertise and diversified client base, particularly in automotive and aerospace. However, the outlook is cautious due to profitability challenges and high leverage. Strategic initiatives focusing on high-growth areas like electrification and digital engineering could improve long-term prospects, but execution risks persist.

Sources

Company filings, market data

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