investorscraft@gmail.com

Intrinsic Valuedormakaba Holding AG (DOKA.SW)

Previous CloseCHF58.10
Intrinsic Value
Upside potential
Previous Close
CHF58.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

dormakaba Holding AG is a global leader in access and security solutions, operating across five key segments: AMER, APAC, DACH, EMEA, and Key & Wall Solutions. The company specializes in a comprehensive portfolio of door hardware, electronic access systems, lodging solutions, and movable walls, catering to diverse markets including hospitality, healthcare, and commercial real estate. Its products, such as electronic door locks, escape route systems, and trusted identification technologies, are designed to enhance security and operational efficiency. dormakaba’s market position is reinforced by its strong brand portfolio, including Silca and Ilco, and its focus on innovation in smart access solutions. The company serves a broad clientele, from airports to residential properties, leveraging its global footprint to maintain competitive advantage in the security and protection services sector. Its strategic emphasis on digital transformation and sustainability further strengthens its leadership in an industry increasingly driven by technological integration and regulatory compliance.

Revenue Profitability And Efficiency

dormakaba reported revenue of CHF 2.84 billion for FY 2024, with net income of CHF 42.2 million, reflecting a challenging operating environment. The diluted EPS stood at CHF 10, while operating cash flow was robust at CHF 286.2 million, indicating efficient cash generation. Capital expenditures of CHF -61.6 million suggest disciplined investment in maintaining and upgrading its technological and operational infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate substantial operating cash flow relative to net income, highlighting effective working capital management. With a market cap of CHF 3.06 billion and a beta of 1.051, dormakaba exhibits moderate volatility, aligning with its stable industrial sector positioning. The balance between reinvestment and shareholder returns is evident in its dividend policy.

Balance Sheet And Financial Health

dormakaba maintains a solid balance sheet with CHF 150.4 million in cash and equivalents, against total debt of CHF 605.1 million. This prudent leverage ratio reflects a balanced approach to financing growth while ensuring liquidity. The company’s financial health is further supported by its consistent cash flow generation, providing flexibility for strategic initiatives and debt servicing.

Growth Trends And Dividend Policy

The company’s growth is driven by its focus on innovative access solutions and expansion in emerging markets. A dividend of CHF 8 per share demonstrates its commitment to returning value to shareholders, supported by stable cash flows. Future trends may hinge on adoption of smart security technologies and regulatory tailwinds in the global security sector.

Valuation And Market Expectations

With a market cap of CHF 3.06 billion, dormakaba trades at a valuation reflective of its niche leadership and industrial sector dynamics. Investors likely anticipate steady growth, balancing cyclical demand with long-term structural trends in security and access management. The beta of 1.051 suggests alignment with broader market movements.

Strategic Advantages And Outlook

dormakaba’s strategic advantages lie in its diversified product portfolio, global reach, and innovation in smart access solutions. The outlook remains positive, supported by increasing demand for integrated security systems and digital transformation across industries. Challenges include competitive pressures and macroeconomic volatility, but the company’s strong market position and operational efficiency provide resilience.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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