investorscraft@gmail.com

Intrinsic ValueBayWa AG (BYW.DE)

Previous Close16.50
Intrinsic Value
Upside potential
Previous Close
16.50

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

BayWa AG operates as a diversified industrial conglomerate with a strong presence in renewable energy, agriculture, and building materials. The company's Renewable Energies segment focuses on wind and solar farm development, while its Energy segment supplies heating solutions and fuels, including emerging areas like electromobility. In agriculture, BayWa provides end-to-end solutions, from seeds and fertilizers to advanced machinery and digital farming tools, positioning itself as a key enabler of modern agribusiness. The company's Global Produce segment serves the food industry with high-quality fruits, leveraging integrated supply chain capabilities. BayWa's Building Materials segment caters to construction professionals and homeowners, supported by a robust logistics network. With operations spanning Germany and international markets, BayWa combines wholesale, retail, and consultancy services to create a vertically integrated business model. Its Innovation & Digitalisation segment underscores its commitment to technological advancement, offering software solutions like NEXT Farming for precision agriculture. The company's diversified portfolio mitigates sector-specific risks while allowing cross-segment synergies, particularly in sustainability-driven markets.

Revenue Profitability And Efficiency

BayWa reported revenue of €23.99 billion for FY 2023, reflecting its scale across multiple industries. However, the company faced challenges with a net loss of €98.1 million (EPS of -€2.74), likely due to macroeconomic pressures or sector-specific headwinds. Operating cash flow stood at €455 million, but capital expenditures of €541.6 million indicate significant reinvestment needs, potentially straining short-term profitability. The absence of dividends aligns with its current loss-making position.

Earnings Power And Capital Efficiency

The negative EPS and net income suggest constrained earnings power in FY 2023. High capital expenditures relative to operating cash flow imply aggressive growth investments or maintenance spending, which may weigh on near-term capital efficiency. The company’s diversified segments could stabilize earnings over time, but sector-specific volatility remains a risk.

Balance Sheet And Financial Health

BayWa’s balance sheet shows €233.3 million in cash against total debt of €6.49 billion, indicating leveraged financial positioning. The debt load may reflect expansionary investments, particularly in renewable energy and agri-tech. Investors should monitor debt serviceability, especially if profitability remains under pressure.

Growth Trends And Dividend Policy

Growth appears driven by renewable energy and digital agriculture, though FY 2023 results reflect transitional challenges. The suspension of dividends (€0 per share) prioritizes liquidity preservation. Long-term trends like decarbonization and precision farming could benefit BayWa’s core segments, but execution risks persist.

Valuation And Market Expectations

With a market cap of €361.5 million and a beta of 0.587, BayWa trades at a discount to revenue, likely reflecting its recent losses. The market seems to price in turnaround potential, given its exposure to sustainable infrastructure and agri-tech tailwinds.

Strategic Advantages And Outlook

BayWa’s strengths lie in its diversified industrial footprint and focus on sustainability-linked sectors. However, macroeconomic uncertainty and high leverage could dampen near-term performance. Success hinges on scaling high-margin segments like renewables while managing cyclical exposures in agriculture and construction.

Sources

Company annual reports, 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