investorscraft@gmail.com

Intrinsic ValueBrenntag SE (BNR.SW)

Previous CloseCHF47.80
Intrinsic Value
Upside potential
Previous Close
CHF47.80

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

Brenntag SE is a global leader in chemical distribution, operating through two core divisions: Brenntag Essentials and Brenntag Specialties. The company serves a diverse range of industries, including nutrition, pharmaceuticals, personal care, water treatment, and industrial applications, by sourcing, blending, and delivering chemicals with value-added services like just-in-time delivery and technical support. Its extensive logistics network and deep supplier relationships enable it to act as a critical intermediary between chemical manufacturers and end-users. Brenntag’s market position is reinforced by its geographic diversification, with operations spanning Europe, North America, Latin America, and Asia-Pacific. The company’s ability to provide tailored solutions, regulatory expertise, and supply chain efficiency differentiates it in a fragmented industry. As a trusted partner for both suppliers and customers, Brenntag benefits from long-term contracts and recurring revenue streams, positioning it as a resilient player in the industrial distribution sector.

Revenue Profitability And Efficiency

Brenntag reported revenue of EUR 16.24 billion for the latest fiscal period, with net income of EUR 536.2 million, reflecting a disciplined cost structure and operational efficiency. The company generated EUR 906.6 million in operating cash flow, underscoring its ability to convert sales into cash. Capital expenditures of EUR 342.2 million indicate ongoing investments in logistics and service capabilities to sustain growth.

Earnings Power And Capital Efficiency

Diluted EPS stood at EUR 3.71, demonstrating Brenntag’s earnings resilience despite macroeconomic volatility. The company’s capital efficiency is evident in its ability to maintain profitability while navigating input cost fluctuations and supply chain disruptions. Its asset-light distribution model supports high inventory turnover and working capital optimization.

Balance Sheet And Financial Health

Brenntag maintains a solid balance sheet with EUR 763.3 million in cash and equivalents, providing liquidity for strategic initiatives. Total debt of EUR 3.38 billion is manageable relative to its market capitalization of EUR 7.35 billion, reflecting prudent leverage. The company’s strong cash flow generation supports debt servicing and shareholder returns.

Growth Trends And Dividend Policy

Brenntag has demonstrated consistent growth through organic expansion and acquisitions, particularly in high-margin specialty chemicals. The company pays a dividend of EUR 2.0785 per share, reflecting a commitment to returning capital to shareholders while retaining flexibility for reinvestment. Future growth is expected to be driven by geographic expansion and value-added services.

Valuation And Market Expectations

With a beta of 0.924, Brenntag exhibits lower volatility than the broader market, appealing to risk-averse investors. The current valuation reflects expectations of steady earnings growth and margin stability, supported by its diversified business model and industry leadership.

Strategic Advantages And Outlook

Brenntag’s strategic advantages include its global footprint, supplier partnerships, and technical expertise, which create barriers to entry for competitors. The outlook remains positive, with demand for chemical distribution services expected to grow alongside industrial and specialty chemical markets. The company is well-positioned to capitalize on sustainability trends and regulatory-driven opportunities.

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