investorscraft@gmail.com

Intrinsic ValueDVS Technology AG (DIS.DE)

Previous Close6.30
Intrinsic Value
Upside potential
Previous Close
6.30

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

DVS Technology AG operates in the industrial machinery sector, specializing in the manufacturing and sale of machine tools and abrasive agents. The company, headquartered in Dietzenbach, Germany, serves a niche market with a focus on precision engineering solutions. Its product portfolio caters to industries requiring high-performance machining and surface finishing, positioning it as a specialized supplier in a competitive industrial landscape. The 2019 rebranding from Diskus Werke AG to DVS Technology AG reflects its strategic shift toward integrated technology solutions, though its market presence remains concentrated in Germany. The company’s revenue model relies on B2B sales, with cyclical demand tied to industrial production trends. While its long-established history since 1911 lends credibility, its relatively small market cap suggests limited scale compared to global machinery peers. DVS Technology’s positioning hinges on technical expertise, but its growth potential may be constrained by regional focus and reliance on a cyclical sector.

Revenue Profitability And Efficiency

In FY 2021, DVS Technology reported revenue of €225.6 million but posted a net loss of €9.1 million, reflecting operational challenges. The diluted EPS of -€0.94 underscores profitability pressures, likely tied to cost inefficiencies or competitive pricing dynamics. Operating cash flow of €6.1 million suggests some liquidity generation, though capital expenditures of €3.7 million indicate ongoing investments to maintain or upgrade production capabilities.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weakened earnings power in FY 2021. With a modest operating cash flow margin of approximately 2.7%, capital efficiency appears strained. The lack of dividend payments aligns with its unprofitable state, prioritizing financial stabilization over shareholder returns.

Balance Sheet And Financial Health

DVS Technology’s balance sheet shows €9.1 million in cash against €81.0 million in total debt, signaling elevated leverage. The debt-heavy structure may constrain flexibility, particularly given its recent net losses. Liquidity appears limited, with cash reserves covering only a fraction of outstanding obligations.

Growth Trends And Dividend Policy

The company’s FY 2021 performance reflects stagnation, with no dividend distributions and negative earnings. Growth prospects are unclear, as the industrial machinery sector’s cyclicality and regional concentration may limit expansion. Absent a turnaround in profitability, reinvestment capacity remains constrained.

Valuation And Market Expectations

With a market cap of €135.5 million and a beta of 0.046, DVS Technology is perceived as a low-volatility but high-risk investment due to its financial struggles. The absence of positive earnings metrics complicates traditional valuation approaches, suggesting market skepticism about near-term recovery.

Strategic Advantages And Outlook

DVS Technology’s niche expertise in machine tools offers a competitive edge, but its financial health and regional focus pose risks. A strategic pivot toward higher-margin segments or geographic diversification could improve outlook, though execution risks remain. The company’s ability to stabilize profitability will be critical for long-term viability.

Sources

Company filings, market data

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