investorscraft@gmail.com

Intrinsic ValueDassault Systèmes SE (DSY.PA)

Previous Close23.22
Intrinsic Value
Upside potential
Previous Close
23.22

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

Dassault Systèmes SE is a global leader in 3D design, simulation, and product lifecycle management (PLM) software, serving industries such as aerospace, automotive, healthcare, and industrial equipment. The company’s core revenue model is subscription-based, with additional income from consulting, deployment, and training services. Its flagship products—CATIA, SOLIDWORKS, and the 3DEXPERIENCE platform—enable digital transformation by integrating design, engineering, and collaboration tools into a unified ecosystem. Dassault Systèmes holds a dominant position in high-value sectors where precision and innovation are critical, leveraging its deep industry expertise to maintain a competitive edge. The company’s focus on digital twins and virtual prototyping aligns with growing demand for sustainable and efficient industrial solutions. Its acquisition of Medidata further strengthens its footprint in life sciences, positioning it as a key enabler of digital R&D and clinical trials. With a diversified client base and strong brand recognition, Dassault Systèmes is well-placed to capitalize on trends like Industry 4.0 and smart manufacturing.

Revenue Profitability And Efficiency

Dassault Systèmes reported revenue of €6.21 billion in FY 2024, with net income of €1.20 billion, reflecting a robust 19.3% net margin. The company’s operating cash flow of €1.66 billion underscores its ability to convert earnings into liquidity efficiently. Capital expenditures of €193 million indicate disciplined reinvestment, supporting long-term growth without straining financial flexibility.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.90 demonstrates steady earnings power, supported by high-margin software subscriptions and scalable solutions. With a strong cash position of €3.95 billion and manageable total debt of €2.49 billion, Dassault Systèmes maintains a healthy balance between growth investments and financial stability.

Balance Sheet And Financial Health

Dassault Systèmes’ balance sheet is solid, with €3.95 billion in cash and equivalents against €2.49 billion in total debt, yielding a net cash position. This liquidity buffer, combined with consistent cash flow generation, ensures resilience against macroeconomic uncertainties while enabling strategic acquisitions and R&D investments.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, driven by digital transformation trends and expansion in life sciences. Its dividend payout of €0.23 per share reflects a conservative but shareholder-friendly policy, balancing returns with reinvestment needs. Future growth is likely to be fueled by cross-industry adoption of its 3DEXPERIENCE platform and cloud-based solutions.

Valuation And Market Expectations

With a market cap of €44.1 billion and a beta of 0.636, Dassault Systèmes is perceived as a stable, low-volatility investment in the tech sector. The valuation reflects expectations of sustained growth in PLM and simulation software, supported by recurring revenue streams and high customer retention.

Strategic Advantages And Outlook

Dassault Systèmes’ strategic advantages include its industry-leading software portfolio, strong R&D focus, and global customer base. The outlook remains positive, with opportunities in digital twins, AI-driven design, and sustainability initiatives. Challenges include competition from rivals like Siemens and PTC, but the company’s entrenched market position and innovation pipeline provide a durable moat.

Sources

Company filings, Bloomberg

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