investorscraft@gmail.com

Intrinsic ValueDätwyler Holding AG (DAE.SW)

Previous CloseCHF157.80
Intrinsic Value
Upside potential
Previous Close
CHF157.80

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

Dätwyler Holding AG is a Swiss industrial leader specializing in high-precision elastomer components, serving critical industries such as healthcare, mobility, oil and gas, and food and beverage. The company operates through two core segments: Healthcare Solutions, which supplies essential rubber components for medical devices and drug delivery systems, and Industrial Solutions, focusing on sealing and mobility applications, including electromobility and safety systems. Dätwyler’s deep expertise in elastomer engineering positions it as a trusted partner for demanding technical applications, with a strong presence in Europe, North America, and Asia. The firm’s healthcare segment benefits from stringent regulatory requirements and long product lifecycles, while its industrial arm capitalizes on trends like electrification and sustainability. With a century-long legacy, Dätwyler maintains a competitive edge through innovation, precision manufacturing, and a diversified customer base across resilient end markets.

Revenue Profitability And Efficiency

Dätwyler reported revenue of CHF 1.11 billion in its latest fiscal year, with net income of CHF 31.1 million, reflecting a net margin of approximately 2.8%. Operating cash flow stood at CHF 171.7 million, demonstrating solid cash generation despite modest profitability. Capital expenditures of CHF 36 million indicate ongoing investments to support growth and operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 1.83 underscores its earnings capacity, though margins remain pressured by input costs and sector-specific challenges. Operating cash flow coverage of capital expenditures (4.8x) highlights efficient capital deployment, with room for improvement in return metrics given its industrial cyclicality.

Balance Sheet And Financial Health

Dätwyler’s balance sheet shows CHF 127.2 million in cash against total debt of CHF 574.4 million, suggesting moderate leverage. The liquidity position appears manageable, supported by stable cash flows, though debt levels warrant monitoring given macroeconomic uncertainties and sector volatility.

Growth Trends And Dividend Policy

Growth is tied to secular trends like healthcare innovation and electromobility, though near-term performance may hinge on industrial demand cycles. The firm pays a dividend of CHF 3.2 per share, reflecting a commitment to shareholder returns despite earnings variability.

Valuation And Market Expectations

With a market cap of ~CHF 1.99 billion and a beta of 1.24, Dätwyler is priced for moderate growth, trading at a premium to pure industrials due to its healthcare exposure. Investors likely anticipate margin expansion from operational improvements and higher-value product mix.

Strategic Advantages And Outlook

Dätwyler’s niche expertise in elastomers and diversified end-market exposure provide resilience, but its outlook depends on execution in high-growth segments like healthcare and electromobility. Strategic investments in R&D and global supply chains could enhance its competitive positioning over the medium term.

Sources

Company filings, 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