investorscraft@gmail.com

Intrinsic ValueBayWa AG (BYW6.DE)

Previous Close3.41
Intrinsic Value
Upside potential
Previous Close
3.41

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 conglomerate with a strong presence in renewable energies, agriculture, and building materials. The company's core revenue model is built on wholesale, retail, and logistics services, supplemented by consultancy and digital solutions. Its Renewable Energies segment focuses on wind and solar projects, while the Agri Trade & Service segment supports farmers with inputs like seeds and fertilizers. The Building Materials segment caters to construction and private developers, reinforcing its role as a key infrastructure enabler. BayWa's market position is bolstered by its vertically integrated operations, particularly in agriculture and energy, where it combines trading, logistics, and value-added services. The company’s Global Produce segment further strengthens its foothold in organic and conventional fruit supply chains. With a legacy dating back to 1923, BayWa leverages its extensive distribution network and sector expertise to maintain competitive advantages in fragmented markets. Its Innovation & Digitalisation segment underscores a strategic shift toward tech-driven solutions, enhancing efficiency across its diverse business lines.

Revenue Profitability And Efficiency

BayWa reported revenue of €23.99 billion for FY 2023, reflecting its broad operational scale. However, net income stood at a loss of €98.1 million, with diluted EPS of -€2.74, indicating margin pressures. Operating cash flow was €455 million, but capital expenditures of €541.6 million suggest significant reinvestment needs. The company’s efficiency metrics are influenced by its capital-intensive segments, particularly renewable energy and agriculture.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its negative net income, though its diversified segments provide revenue stability. Capital efficiency is challenged by high debt levels (€6.49 billion) and substantial capex, particularly in renewable energy projects. The operating cash flow, while positive, may not fully offset these demands, highlighting the need for disciplined capital allocation.

Balance Sheet And Financial Health

BayWa’s balance sheet shows €233.3 million in cash against total debt of €6.49 billion, indicating leveraged positioning. The debt load may pressure liquidity, especially given cyclical exposures in agriculture and energy. The company’s ability to manage refinancing risks and maintain covenant compliance will be critical for financial stability.

Growth Trends And Dividend Policy

Despite profitability challenges, BayWa maintained a dividend of €1.1 per share, signaling commitment to shareholder returns. Growth is likely driven by renewable energy investments and digital agriculture solutions, though macroeconomic volatility in commodity prices and energy markets could impact near-term performance.

Valuation And Market Expectations

With a market cap of €294 million and a beta of 0.587, BayWa trades with lower volatility than the broader market. Investors may discount its valuation due to earnings uncertainty, but its renewable energy and agriculture segments offer long-term growth potential if execution improves.

Strategic Advantages And Outlook

BayWa’s strengths lie in its diversified portfolio and entrenched market positions, particularly in renewable energy and agri-trade. However, its outlook hinges on navigating debt burdens, margin recovery, and successful integration of digital innovations. Sector tailwinds in sustainability and food security could offset cyclical headwinds over time.

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