investorscraft@gmail.com

Intrinsic ValueBayerische Motoren Werke AG (BMW.DE)

Previous Close87.42
Intrinsic Value
Upside potential
Previous Close
87.42

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

Bayerische Motoren Werke AG (BMW) is a global leader in the premium automotive and motorcycle markets, operating under the BMW, MINI, and Rolls-Royce brands. The company’s core revenue model is driven by vehicle sales, complemented by financial services, spare parts, and mobility solutions. BMW’s Automotive segment dominates its revenue, supported by a robust dealership network and a strong brand reputation for engineering excellence and luxury. The Motorcycles segment, under the BMW Motorrad brand, caters to a niche but loyal customer base with high-performance bikes and scooters. BMW’s Financial Services segment enhances profitability through leasing, financing, and fleet management, creating a vertically integrated ecosystem. Positioned in the competitive premium automotive sector, BMW differentiates itself through innovation in electric mobility (e.g., i-series) and autonomous driving technologies. Its market strength lies in a balanced geographic presence, with significant contributions from Europe, China, and North America. The company’s focus on sustainability and digital transformation aligns with evolving consumer preferences, reinforcing its long-term market position.

Revenue Profitability And Efficiency

BMW reported revenue of €142.4 billion in its latest fiscal year, with net income of €7.3 billion, reflecting a disciplined cost structure and premium pricing power. The company’s operating cash flow of €7.6 billion underscores efficient working capital management, though significant capital expenditures (€12.2 billion) highlight ongoing investments in electrification and production capacity. Diluted EPS of €11.62 demonstrates robust earnings generation.

Earnings Power And Capital Efficiency

BMW’s earnings power is supported by high-margin premium vehicle sales and a growing financial services segment. The company’s capital efficiency is evident in its ability to sustain profitability despite cyclical industry pressures. However, elevated R&D and capex for electrification may weigh on near-term returns, though these investments are critical for long-term competitiveness.

Balance Sheet And Financial Health

BMW maintains a solid balance sheet with €19.3 billion in cash and equivalents, though total debt of €111.3 billion reflects substantial financing activities. The company’s leverage is manageable given its stable cash flows and asset-backed financing structure. Liquidity remains strong, supporting ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

BMW’s growth is driven by electrification (e.g., i4, iX) and expansion in high-demand markets like China. The company offers a dividend yield of ~4.3%, reflecting a commitment to shareholder returns while balancing reinvestment needs. Future growth will hinge on successful EV adoption and premium market resilience.

Valuation And Market Expectations

With a market cap of €47.1 billion and a beta of 0.94, BMW trades at a moderate valuation relative to peers, reflecting its stable earnings and premium positioning. Investors likely anticipate margin expansion from cost efficiencies and higher EV adoption, though macroeconomic risks remain a concern.

Strategic Advantages And Outlook

BMW’s strategic advantages include its strong brand equity, technological leadership in electrification, and diversified revenue streams. The outlook is cautiously optimistic, with growth tied to EV demand and global economic conditions. Challenges include supply chain volatility and intense competition, but BMW’s innovation pipeline and financial resilience position it well for the future.

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