investorscraft@gmail.com

Intrinsic ValueBertrandt AG (BDT.SW)

Previous CloseCHF71.40
Intrinsic Value
Upside potential
Previous Close
CHF71.40

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 segments: Digital Engineering, Physical Engineering, and Electrical Systems/Electronics, offering comprehensive solutions from vehicle design to validation and electronic module development. Bertrandt serves a diverse clientele, including automotive OEMs and industrial manufacturers, leveraging its expertise in numerical analysis, rapid prototyping, and autonomous driving technologies. The firm’s market position is strengthened by its long-standing industry relationships and technical proficiency, though it faces competition from global engineering consultancies and in-house R&D teams of large manufacturers. Its focus on innovation, particularly in electric and autonomous vehicle technologies, positions it as a key player in the evolving mobility landscape. The company’s ability to adapt to industry shifts, such as electrification and digitalization, will be critical for sustaining its competitive edge.

Revenue Profitability And Efficiency

Bertrandt reported revenue of EUR 1.19 billion for the fiscal year, reflecting its scale in engineering services. However, the company posted a net loss of EUR 77.2 million, with diluted EPS at -7.64, indicating profitability challenges. Operating cash flow stood at EUR 76.9 million, suggesting some operational resilience, though capital expenditures of EUR -17.7 million highlight restrained investment activity.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore earnings pressure, likely due to cost inflation or project delays. Operating cash flow, while positive, may not fully offset profitability concerns. The company’s capital efficiency appears constrained, as evidenced by its net loss and moderate cash flow generation relative to revenue.

Balance Sheet And Financial Health

Bertrandt holds EUR 114.3 million in cash and equivalents, providing liquidity, but total debt of EUR 306.7 million raises leverage concerns. The balance sheet suggests a need for improved profitability to manage debt obligations, though the current cash position offers some near-term flexibility.

Growth Trends And Dividend Policy

Despite financial headwinds, Bertrandt maintained a dividend of EUR 1.14 per share, signaling commitment to shareholders. Growth prospects hinge on demand for engineering services in electric and autonomous vehicles, though recent losses may temper near-term expansion. The dividend policy could face pressure if profitability does not recover.

Valuation And Market Expectations

With a market cap of EUR 721.5 million and a beta of 1.18, Bertrandt is viewed as moderately volatile relative to the market. Investors likely anticipate a turnaround, given its niche expertise, but the current valuation reflects skepticism about near-term earnings recovery.

Strategic Advantages And Outlook

Bertrandt’s deep engineering expertise and diversified client base provide strategic advantages, particularly in automotive and aerospace. The outlook depends on its ability to capitalize on electrification and digitalization trends while improving profitability. Cost management and project execution will be critical to restoring investor confidence and sustaining long-term growth.

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