investorscraft@gmail.com

Intrinsic ValueDatron AG (DAR.DE)

Previous Close7.40
Intrinsic Value
Upside potential
Previous Close
7.40

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

DATRON AG operates in the industrial machinery sector, specializing in high-precision CNC milling machines, automation solutions, and CAD/CAM software. The company serves diverse industries, including dental laboratories, manufacturing, and automation, with a focus on high-speed milling and 3D engraving. Its product portfolio spans CNC machines, dispensing systems, and specialized milling tools, complemented by after-sales services like training and remote maintenance. DATRON has carved a niche in precision machining, leveraging German engineering expertise to cater to global clients demanding high-quality, efficient solutions. The company’s vertical integration—from hardware to software—enhances its competitive edge, while its dental milling machines position it well in the growing medtech segment. Despite being a smaller player, DATRON’s focus on innovation and customer support strengthens its market positioning in specialized industrial applications.

Revenue Profitability And Efficiency

In FY 2023, DATRON reported revenue of €63.9 million, with net income of €4.48 million, reflecting a net margin of approximately 7%. Operating cash flow stood at €3.21 million, though capital expenditures of €-15.15 million indicate significant reinvestment. The company’s profitability metrics suggest disciplined cost management, albeit with moderate efficiency given its niche market focus.

Earnings Power And Capital Efficiency

DATRON’s diluted EPS of €1.15 underscores its ability to generate earnings despite its smaller scale. The company’s capital efficiency is tempered by high capex, likely directed toward R&D and production enhancements. Its beta of 0.462 indicates lower volatility relative to the market, aligning with its stable but growth-constrained industrial niche.

Balance Sheet And Financial Health

DATRON maintains a conservative balance sheet, with €5.56 million in cash and equivalents against total debt of €5.86 million, suggesting manageable leverage. The negative free cash flow due to heavy capex warrants monitoring, but the company’s liquidity position appears adequate for near-term obligations.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stability offset by high reinvestment needs. The dividend payout of €0.20 per share signals a commitment to shareholder returns, though the yield remains modest. Future growth may hinge on expanding its dental and automation segments.

Valuation And Market Expectations

With a market cap of €32.5 million, DATRON trades at a modest valuation, reflecting its niche positioning and limited scale. Investors likely price in steady but unspectacular growth, given the company’s specialized industrial focus and competitive landscape.

Strategic Advantages And Outlook

DATRON’s strengths lie in its precision engineering and integrated solutions, but its outlook is cautious due to capex intensity and niche market exposure. Strategic focus on high-margin segments like dental technology could drive incremental growth, though macroeconomic headwinds may pressure industrial demand.

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