investorscraft@gmail.com

Intrinsic ValueBayerische Motoren Werke AG (BMW.SW)

Previous CloseCHF72.72
Intrinsic Value
Upside potential
Previous Close
CHF72.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 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 built on high-margin vehicle sales, complemented by financial services, spare parts, and mobility solutions. BMW's Automotive segment dominates its revenue streams, leveraging a robust dealership network and strong brand equity to maintain pricing power. The Motorcycles segment, though smaller, reinforces BMW's premium positioning with high-performance bikes under the BMW Motorrad brand. Financial Services, including leasing and fleet management, provides recurring income and enhances customer retention. BMW competes in the luxury automotive sector against rivals like Mercedes-Benz and Audi, differentiating itself through engineering excellence, innovation in electrification, and a focus on driver-centric experiences. Its market position is further strengthened by a balanced geographic footprint, with significant exposure to Europe, China, and North America. The company's strategic emphasis on electrification and digital services aligns with evolving consumer preferences, ensuring long-term relevance in a transitioning industry.

Revenue Profitability And Efficiency

In FY 2023, BMW reported revenue of CHF 155.5 billion, reflecting resilient demand for premium vehicles despite macroeconomic headwinds. Net income stood at CHF 11.3 billion, with a diluted EPS of CHF 17.68, underscoring strong profitability. Operating cash flow of CHF 17.5 billion highlights efficient working capital management, though capital expenditures of CHF 10.9 billion indicate ongoing investments in electrification and digital transformation.

Earnings Power And Capital Efficiency

BMW's earnings power is evident in its ability to sustain high margins in the premium automotive segment, supported by pricing discipline and cost optimization. The Financial Services segment contributes stable earnings through leasing and financing activities. Capital efficiency remains robust, with disciplined investments in R&D and production capacity, though elevated debt levels (CHF 71.5 billion) suggest leverage to fund growth initiatives.

Balance Sheet And Financial Health

BMW maintains a solid balance sheet with CHF 17.3 billion in cash and equivalents, providing liquidity for operational needs. Total debt of CHF 71.5 billion reflects financing for growth and working capital, but the company's strong cash flow generation mitigates refinancing risks. The financial structure appears sustainable, supported by diversified revenue streams and a conservative dividend payout ratio.

Growth Trends And Dividend Policy

BMW's growth is driven by premium vehicle demand, electrification (with models like the i-series), and expansion in emerging markets. The company paid a dividend of CHF 5.89 per share in FY 2023, signaling confidence in cash flow stability. Future growth will hinge on successful EV adoption, software-defined vehicle capabilities, and scaling mobility services.

Valuation And Market Expectations

With a market cap of CHF 52.6 billion and a beta of 1.1, BMW trades at a premium reflective of its brand strength and sector leadership. Investors likely anticipate margin resilience and successful execution of its electrification strategy, though macroeconomic volatility and supply chain risks remain key watchpoints.

Strategic Advantages And Outlook

BMW's strategic advantages include its iconic brand, engineering prowess, and early-mover position in premium EVs. The outlook is cautiously optimistic, with electrification and digital services poised to drive future growth. Challenges include intense competition, regulatory pressures, and capital intensity, but BMW's diversified model and innovation focus position it well for long-term success.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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