investorscraft@gmail.com

Intrinsic ValueMercedes-Benz Group AG (DAI.DE)

Previous Close70.16
Intrinsic Value
Upside potential
Previous Close
70.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mercedes-Benz Group AG operates as a global leader in the automotive industry, specializing in premium and luxury vehicles, commercial trucks, and mobility solutions. The company's diversified portfolio includes the Mercedes-Benz, Mercedes-AMG, and Mercedes-Maybach brands, alongside electric vehicles under the Mercedes-EQ label, reinforcing its position in the premium automotive segment. Its Daimler Trucks and Buses division dominates key markets with brands like Freightliner and FUSO, while Daimler Mobility provides tailored financing and leasing services, enhancing customer loyalty and recurring revenue streams. The company’s strategic focus on electrification, digital services, and sustainability aligns with evolving regulatory and consumer trends, ensuring long-term competitiveness in a rapidly transforming industry. With a strong brand heritage and technological innovation, Mercedes-Benz maintains a leading position in luxury automotive and commercial vehicle markets worldwide.

Revenue Profitability And Efficiency

In FY 2021, Mercedes-Benz reported revenue of €133.9 billion, reflecting robust demand for premium vehicles and efficient cost management. Net income stood at €11.1 billion, with diluted EPS of €10.33, demonstrating strong profitability despite supply chain challenges. Operating cash flow reached €24.5 billion, supported by disciplined capital allocation, while capital expenditures of €7.3 billion underscored continued investment in electrification and digital transformation.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to generate substantial operating cash flow, which exceeded €24 billion in FY 2021. Capital efficiency remains a priority, with strategic investments in R&D and production capacity driving long-term growth. The Daimler Mobility segment further enhances returns by providing high-margin financing services, contributing to overall financial resilience.

Balance Sheet And Financial Health

Mercedes-Benz maintains a solid balance sheet, with €23.1 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of €112.3 billion reflects financing for growth and working capital needs, though strong cash flow generation supports manageable leverage. The company’s financial health is further reinforced by its ability to fund dividends and share repurchases while investing in future technologies.

Growth Trends And Dividend Policy

Growth is driven by electrification, with the Mercedes-EQ lineup expanding to meet rising demand for sustainable mobility. The company’s dividend policy remains shareholder-friendly, with a dividend per share of €73.08 in FY 2021, reflecting confidence in cash flow stability. Strategic partnerships and vertical integration in battery production position Mercedes-Benz for sustained growth in the EV market.

Valuation And Market Expectations

Market expectations for Mercedes-Benz hinge on successful execution of its electrification strategy and premium positioning. The company’s valuation reflects its strong brand equity and leadership in luxury automotive, though macroeconomic and supply chain risks remain key considerations for investors. Long-term growth prospects in electric and autonomous vehicles are critical drivers of future valuation multiples.

Strategic Advantages And Outlook

Mercedes-Benz benefits from its iconic brand, technological leadership, and global distribution network. The outlook remains positive, supported by strong demand for premium vehicles and strategic investments in electrification. However, competition in the EV space and regulatory pressures pose challenges. The company’s focus on innovation and sustainability positions it well for long-term success in a dynamic industry landscape.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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