investorscraft@gmail.com

Intrinsic ValueDMG Mori AG (GIL.DE)

Previous Close48.10
Intrinsic Value
Upside potential
Previous Close
48.10

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

DMG Mori AG is a global leader in advanced machine tool manufacturing, specializing in high-precision turning, milling, and additive manufacturing solutions. The company serves key industries such as aerospace, automotive, medical, and semiconductor sectors, where precision and technological innovation are critical. Its product portfolio includes turn-mill centers, 5-axis milling machines, and selective laser melting systems, complemented by proprietary software that enhances automation and efficiency. DMG Mori operates through two primary segments: Machine Tools, which drives the majority of revenue, and Industrial Services, offering maintenance, training, and lifecycle support. The company maintains a strong competitive position through continuous R&D investment and strategic partnerships, ensuring its solutions meet evolving industrial demands. With a heritage dating back to 1870, DMG Mori combines engineering excellence with a global distribution network, reinforcing its reputation as a trusted provider of industrial automation and digital manufacturing solutions.

Revenue Profitability And Efficiency

In FY 2024, DMG Mori reported revenue of €2.23 billion, with net income of €78.5 million, reflecting a net margin of approximately 3.5%. Operating cash flow stood at €172 million, while capital expenditures were €37.1 million, indicating disciplined reinvestment. The diluted EPS of €1.00 underscores modest but stable earnings power, supported by a diversified industrial client base.

Earnings Power And Capital Efficiency

The company’s operating cash flow of €172 million demonstrates its ability to generate liquidity from core operations. With a capital expenditure ratio of 21.6% relative to operating cash flow, DMG Mori maintains a balanced approach to growth investments. The modest net income margin suggests room for operational leverage improvements, though its niche market positioning provides pricing stability.

Balance Sheet And Financial Health

DMG Mori’s balance sheet remains solid, with €136.2 million in cash and equivalents against total debt of €74.4 million, yielding a conservative net debt position. The low leverage ratio reflects prudent financial management, supporting flexibility for strategic initiatives. Shareholders’ equity is robust, underpinned by a market capitalization of €3.63 billion.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by demand for advanced manufacturing solutions. The company’s dividend of €1.03 per share indicates a commitment to shareholder returns, with a payout ratio aligned with earnings. Future growth may hinge on adoption of additive manufacturing and automation trends in key industries.

Valuation And Market Expectations

Trading at a market cap of €3.63 billion, DMG Mori’s valuation reflects its niche leadership and industrial cyclicality. The low beta of 0.016 suggests relative insulation from broad market volatility, though sector-specific risks remain. Investors likely price in moderate growth expectations given its mature market positioning.

Strategic Advantages And Outlook

DMG Mori’s strengths lie in its technological expertise, global service network, and long-standing industry relationships. The shift toward Industry 4.0 and smart factories presents opportunities for its integrated solutions. However, macroeconomic pressures in manufacturing could pose near-term challenges. The outlook remains cautiously optimistic, contingent on sustained innovation and industrial demand.

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