investorscraft@gmail.com

Intrinsic ValueDeutz AG (DEZ.DE)

Previous Close10.83
Intrinsic Value
Upside potential
Previous Close
10.83

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

DEUTZ AG is a leading German manufacturer of diesel and gas engines, serving diverse industrial applications across Europe, the Middle East, Africa, the Asia Pacific, and the Americas. The company operates through three core segments: DEUTZ Compact Engines, DEUTZ Customized Solutions, and Other. The Compact Engines segment focuses on liquid-cooled engines up to 8 liters, while Customized Solutions provides larger engines and reconditioned exchange parts. The Other segment includes Torqeedo, specializing in electric and hybrid marine propulsion, and Futavis, which develops battery management systems. DEUTZ engines power construction equipment, agricultural machinery, material handling, and commercial vehicles, positioning the company as a key supplier in industrial machinery. With a heritage dating back to 1864, DEUTZ combines engineering expertise with a growing focus on electrification, balancing traditional combustion engines with emerging sustainable technologies. The company’s market position is reinforced by its broad geographic footprint and diversified customer base, though it faces competition from global players like Cummins and Caterpillar. Its strategic shift toward hybrid and electric solutions aligns with industry trends, but execution risks remain as it navigates the transition.

Revenue Profitability And Efficiency

DEUTZ reported revenue of €1.81 billion in FY 2024, with net income of €51.8 million, reflecting a net margin of approximately 2.9%. Operating cash flow stood at €101.7 million, while capital expenditures were €64.2 million, indicating disciplined reinvestment. The diluted EPS of €0.27 suggests modest earnings power, though profitability is constrained by competitive pressures and input cost volatility in the industrial machinery sector.

Earnings Power And Capital Efficiency

The company’s earnings are driven by aftermarket services and engine sales, with a focus on operational efficiency. However, its capital efficiency is moderate, as evidenced by a net income-to-revenue ratio below 3%. The Torqeedo and Futavis segments represent growth opportunities but currently contribute minimally to overall earnings, requiring further scale to enhance returns.

Balance Sheet And Financial Health

DEUTZ maintains a balanced financial position, with €62 million in cash and equivalents against €287.6 million in total debt. The leverage ratio appears manageable, supported by stable operating cash flows. Liquidity is adequate, though the company’s investment in electrification R&D and capex could pressure near-term cash reserves if not offset by revenue growth.

Growth Trends And Dividend Policy

Growth is likely tied to industrial demand and electrification initiatives, though near-term headwinds persist. The dividend of €0.17 per share reflects a conservative payout ratio, aligning with the company’s focus on reinvestment. Historical performance suggests cyclical exposure, with growth dependent on macroeconomic conditions and adoption of hybrid/electric solutions.

Valuation And Market Expectations

With a market cap of €976 million and a beta of 1.34, DEUTZ is viewed as a moderately volatile industrial play. The valuation reflects expectations of gradual electrification progress and steady core engine demand. Investors likely price in execution risks, given the competitive landscape and transitional investments.

Strategic Advantages And Outlook

DEUTZ’s strengths include its long-standing engineering expertise, diversified applications, and strategic push into electrification. However, the outlook hinges on successful adoption of hybrid/electric offerings and industrial demand recovery. Near-term challenges include margin pressures, while long-term opportunities lie in sustainable propulsion solutions.

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