investorscraft@gmail.com

Intrinsic ValueDaimler Truck Holding AG (DTG.DE)

Previous Close40.96
Intrinsic Value
Upside potential
Previous Close
40.96

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

Daimler Truck Holding AG is a global leader in the manufacturing and sale of medium- and heavy-duty trucks and buses, operating across Europe, North America, Asia, and Latin America. The company’s diversified portfolio includes brands such as Mercedes-Benz, Freightliner, Western Star, and FUSO, catering to commercial, municipal, and industrial applications. Its core revenue model is driven by vehicle sales, complemented by financial services, aftersales support, and connectivity solutions. Daimler Truck holds a strong market position, leveraging its extensive brand legacy, technological innovation in electric and autonomous vehicles, and a robust distribution network. The company’s focus on sustainability and digitalization, including its Detroit Connect and Fleetboard platforms, enhances fleet efficiency and customer retention. As a key player in the industrials sector, Daimler Truck competes with global peers like Volvo and PACCAR, differentiating itself through premium product quality and integrated service offerings.

Revenue Profitability And Efficiency

Daimler Truck reported revenue of €54.1 billion for the period, with net income of €2.9 billion, reflecting a solid operational performance. The diluted EPS of €3.64 underscores its profitability, while operating cash flow of €1.6 billion indicates efficient working capital management. Capital expenditures of €1.4 billion highlight ongoing investments in innovation and capacity expansion, aligning with long-term growth strategies.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified geographic presence and strong brand equity. With a net income margin of approximately 5.4%, Daimler Truck demonstrates resilience in a cyclical industry. Its capital efficiency is evident in its ability to generate positive operating cash flow despite significant reinvestment needs, balancing growth initiatives with shareholder returns.

Balance Sheet And Financial Health

Daimler Truck maintains a robust balance sheet with €6.6 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of €26.4 billion reflects its capital-intensive operations, but the company’s strong cash flow generation supports manageable leverage. The financial health is further reinforced by its ability to service debt and fund dividends, ensuring stability in volatile market conditions.

Growth Trends And Dividend Policy

Growth is driven by demand for electric and connected vehicles, particularly in Europe and North America. The company’s dividend of €1.9 per share signals confidence in sustained profitability and cash flow generation. Strategic investments in electrification and digitalization position Daimler Truck to capitalize on evolving industry trends, supporting long-term revenue and earnings growth.

Valuation And Market Expectations

With a market capitalization of €29.2 billion and a beta of 1.055, Daimler Truck is viewed as a moderately volatile investment with growth potential. The valuation reflects investor expectations for continued innovation and market leadership in commercial vehicles, particularly in sustainable transportation solutions.

Strategic Advantages And Outlook

Daimler Truck’s strategic advantages include its strong brand portfolio, global footprint, and focus on electrification and digital services. The outlook remains positive, supported by industry tailwinds and the company’s ability to adapt to regulatory and technological shifts. Challenges include cyclical demand fluctuations and competitive pressures, but its diversified business model mitigates risks.

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