investorscraft@gmail.com

Intrinsic ValueDatacolor AG (DCN.SW)

Previous CloseCHF770.00
Intrinsic Value
Upside potential
Previous Close
CHF770.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Datacolor AG operates in the hardware, equipment, and parts sector, specializing in color measurement and management solutions. The company serves industries such as textiles, paint and coatings, plastics, and photography with a portfolio that includes benchtop instruments, portable devices, formulation software, and calibration services. Its technology enables precise color communication and optimization, catering to manufacturers and designers who require high accuracy in color consistency across production processes. Datacolor’s market position is reinforced by its global footprint, serving Europe, the Americas, and the Asia Pacific, with a focus on innovation and reliability in color-critical applications. The company’s revenue model is driven by hardware sales, software licensing, and value-added services, positioning it as a niche leader in a specialized but essential segment of the technology industry. Its long-standing expertise since 1970 and Swiss engineering heritage contribute to its reputation for precision and durability in color management solutions.

Revenue Profitability And Efficiency

In FY 2023, Datacolor reported revenue of CHF 93.2 million, with net income of CHF 10.9 million, reflecting a solid profit margin. The diluted EPS stood at CHF 67.6, indicating efficient earnings distribution. Operating cash flow was CHF 9.2 million, while capital expenditures were modest at CHF -1.7 million, suggesting disciplined reinvestment and stable operational efficiency.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with no debt and CHF 16.0 million in cash and equivalents, highlighting strong liquidity. The absence of leverage and positive operating cash flow underscore prudent capital management, allowing flexibility for growth initiatives or strategic investments without financial strain.

Balance Sheet And Financial Health

Datacolor maintains a robust balance sheet, with zero debt and healthy cash reserves. This conservative financial structure minimizes risk and provides resilience against market volatility. The company’s asset-light model and low leverage position it well to navigate economic uncertainties while preserving shareholder value.

Growth Trends And Dividend Policy

Growth appears steady, supported by recurring revenue from software and services. The company did not pay dividends in FY 2023, likely prioritizing reinvestment in R&D or market expansion. Future growth may hinge on technological advancements and penetration into emerging markets where color precision is increasingly critical.

Valuation And Market Expectations

With a market cap of CHF 123.8 million and a beta of 0.156, Datacolor is perceived as a low-volatility investment. The valuation reflects its niche positioning and stable profitability, though investor expectations may be tempered by its modest size and limited dividend policy.

Strategic Advantages And Outlook

Datacolor’s strategic advantages lie in its specialized expertise, global reach, and debt-free financial position. The outlook remains stable, with potential upside from increased demand for color accuracy in manufacturing and design. However, competition and technological disruption pose risks, requiring ongoing innovation to maintain its market leadership.

Sources

Company description, financial data from public filings, and market data from the Swiss Exchange (SIX).

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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