investorscraft@gmail.com

Intrinsic ValueBayerische Motoren Werke AG (BMW3.DE)

Previous Close87.40
Intrinsic Value
Upside potential
Previous Close
87.40

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

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 diversified portfolio allows it to cater to high-end consumers, fleet operators, and luxury enthusiasts, reinforcing its competitive edge in the premium segment. The Automotive segment dominates revenue, supported by a robust dealership network and strong brand loyalty. BMW Motorrad further diversifies its offerings with high-performance motorcycles and scooters, while the Financial Services segment enhances customer retention through leasing and financing solutions. The company's strategic focus on electrification and digital mobility services positions it well for future growth in an evolving industry. BMW's market position is underpinned by innovation, engineering excellence, and a reputation for luxury, making it a key player in the global automotive sector.

Revenue Profitability And Efficiency

BMW reported revenue of €142.38 billion in the latest fiscal year, with net income reaching €7.29 billion, reflecting a strong profitability margin. The company's diluted EPS stood at €11.62, demonstrating efficient earnings distribution. Operating cash flow was robust at €7.57 billion, though significant capital expenditures of €12.21 billion indicate heavy investment in future growth, particularly in electrification and digital transformation.

Earnings Power And Capital Efficiency

BMW's earnings power is evident in its ability to generate substantial net income despite high capital expenditures. The company's financial services segment contributes recurring revenue, enhancing stability. However, the high total debt of €111.26 billion suggests leveraged growth strategies, which could impact capital efficiency if not managed alongside rising interest rates or economic downturns.

Balance Sheet And Financial Health

BMW maintains a solid liquidity position with €19.29 billion in cash and equivalents, providing a buffer against market volatility. However, the elevated total debt level raises leverage concerns, necessitating careful debt management. The balance sheet reflects a capital-intensive business model, with significant investments in R&D and production capacity to sustain long-term competitiveness.

Growth Trends And Dividend Policy

BMW's growth is driven by premium vehicle demand and expansion into electric mobility. The company pays a dividend of €4.32 per share, appealing to income-focused investors. Future trends hinge on successful EV adoption and cost management amid industry-wide supply chain and regulatory challenges.

Valuation And Market Expectations

With a market cap of €47.51 billion and a beta of 0.939, BMW is viewed as a stable investment relative to the broader market. Investors likely expect continued premium segment dominance and successful execution of electrification strategies, though macroeconomic risks could temper valuation multiples.

Strategic Advantages And Outlook

BMW's strategic advantages include strong brand equity, technological leadership in luxury vehicles, and a diversified revenue base. The outlook remains positive, contingent on effective execution of electrification and digitalization initiatives, though competition and economic headwinds pose risks.

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