investorscraft@gmail.com

Intrinsic ValueDürr AG (DUE.DE)

Previous Close22.50
Intrinsic Value
Upside potential
Previous Close
22.50

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

Dürr AG is a global leader in mechanical and plant engineering, specializing in solutions for the automotive, woodworking, and industrial sectors. The company operates through five segments: Paint and Final Assembly Systems, Application Technology, Clean Technology Systems, Measuring and Process Systems, and Woodworking Machinery and Systems. Its core revenue model is driven by the design, construction, and modernization of production facilities, particularly for automotive paint shops and assembly lines. Dürr also provides advanced digital solutions, such as the DXQ software suite, which enhances plant monitoring and manufacturing efficiency. The company’s diversified portfolio includes technologies for spray application, exhaust-air purification, and battery electrode coating, positioning it as a key player in sustainable industrial processes. With a strong foothold in Europe and expanding global operations, Dürr leverages its engineering expertise to serve high-growth markets, including electric vehicle production and industrial automation. Its market position is reinforced by long-standing relationships with major automotive manufacturers and a reputation for innovation in precision engineering.

Revenue Profitability And Efficiency

Dürr AG reported revenue of €4.29 billion for the fiscal year ending December 2024, with net income of €101.5 million, reflecting a net margin of approximately 2.4%. The company generated €384.3 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures of €115.4 million indicate ongoing investments in technology and infrastructure to support future growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.41 underscores its earnings capability, though its beta of 1.453 suggests higher volatility relative to the market. Dürr’s capital efficiency is supported by its diversified revenue streams and focus on high-margin segments like digital solutions and clean technology systems, which align with global trends toward sustainability and automation.

Balance Sheet And Financial Health

Dürr maintains a robust balance sheet with €831.6 million in cash and equivalents, providing liquidity to navigate cyclical industry demands. Total debt of €1.33 billion is manageable given its cash position and operating cash flow. The company’s financial health is further reinforced by its ability to fund growth initiatives while maintaining flexibility.

Growth Trends And Dividend Policy

Dürr’s growth is driven by increasing demand for electric vehicle production systems and industrial automation. The company’s dividend of €0.7 per share reflects a commitment to shareholder returns, though its payout ratio remains conservative, allowing reinvestment in high-potential areas like battery manufacturing and digitalization.

Valuation And Market Expectations

With a market capitalization of €1.49 billion, Dürr trades at a moderate valuation, reflecting its niche expertise and cyclical exposure. Investors likely anticipate growth in its clean technology and digital segments, offset by macroeconomic uncertainties in the automotive sector.

Strategic Advantages And Outlook

Dürr’s strategic advantages lie in its engineering expertise, diversified product portfolio, and strong client relationships in the automotive industry. The outlook is positive, supported by trends in electrification and sustainability, though execution risks and global supply chain dynamics remain key monitorable factors.

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