investorscraft@gmail.com

Intrinsic ValueCarlo Gavazzi Holding AG (GAV.SW)

Previous CloseCHF159.00
Intrinsic Value
Upside potential
Previous Close
CHF159.00

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

Carlo Gavazzi Holding AG operates in the electrical equipment and parts industry, specializing in electronic control components for building and industrial automation. The company’s core revenue model is driven by the design, manufacture, and sale of sensors, monitoring relays, energy management systems, and other automation solutions. Its products cater to OEMs in sectors such as packaging, agriculture, HVAC, and material handling, positioning it as a niche provider of high-precision automation components. Carlo Gavazzi maintains a diversified geographic footprint, serving markets across Europe, North America, Asia, and Africa through a hybrid distribution network of sales companies and independent distributors. This strategy enhances its resilience to regional demand fluctuations while reinforcing its presence in industrial automation. The company’s focus on innovation and reliability in safety devices and fieldbus systems strengthens its competitive edge in a sector increasingly driven by smart manufacturing and energy efficiency trends.

Revenue Profitability And Efficiency

In FY 2024, Carlo Gavazzi reported revenue of CHF 172.2 million, with net income of CHF 18.7 million, reflecting a net margin of approximately 10.9%. Operating cash flow stood at CHF 21.3 million, supported by disciplined cost management. Capital expenditures were modest at CHF 2.8 million, indicating efficient reinvestment relative to cash generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 26.29 underscores its earnings power, while a beta of 0.528 suggests lower volatility compared to broader markets. With a capital-light model and strong cash conversion, Carlo Gavazzi demonstrates effective allocation of resources to sustain profitability in cyclical industrial segments.

Balance Sheet And Financial Health

Carlo Gavazzi maintains a robust balance sheet, with CHF 51.3 million in cash and equivalents against total debt of CHF 6.8 million, yielding a net cash position. This liquidity buffer supports operational flexibility and potential strategic initiatives. The low leverage ratio further underscores financial stability.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial automation adoption, with dividends of CHF 8 per share signaling a commitment to shareholder returns. However, its modest market cap (CHF 154.4 million) suggests a focus on organic growth rather than aggressive expansion.

Valuation And Market Expectations

Trading at a market cap of CHF 154.4 million, the stock’s valuation reflects its niche positioning and steady cash flows. Investors likely price in moderate growth expectations, aligned with its industrial end-market exposure.

Strategic Advantages And Outlook

Carlo Gavazzi’s strengths lie in its specialized product portfolio and global distribution reach. The outlook remains stable, supported by automation trends, though macroeconomic cyclicality poses a risk. Its conservative financial profile positions it well for sustained performance.

Sources

Company description, financial data from disclosed filings (likely Swiss Exchange reports), and market metrics from financial databases.

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