investorscraft@gmail.com

Intrinsic ValueHensoldt AG (HAG.DE)

Previous Close83.65
Intrinsic Value
Upside potential
Previous Close
83.65

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

Hensoldt AG operates as a key player in the global aerospace and defense sector, specializing in advanced electronic sensor solutions. The company’s core revenue model is driven by the development and sale of high-tech radar, optronics, electronic warfare, and avionics systems, catering to defense, security, and commercial maritime markets. Its product portfolio includes air surveillance radars, secure data links, night-vision devices, and counter-UAV solutions, positioning it as a critical supplier for military and security applications. Hensoldt’s market position is reinforced by its technological expertise in sensor systems, which are integral to modern defense infrastructure. The company serves a global clientele, including government agencies and commercial entities, with a strong emphasis on innovation and system integration. Its focus on electronic warfare and surveillance technologies aligns with growing global defense spending, particularly in Europe, where geopolitical tensions are driving demand for advanced security solutions. Hensoldt’s competitive edge lies in its ability to deliver tailored, high-performance systems that enhance situational awareness and operational efficiency for its customers.

Revenue Profitability And Efficiency

Hensoldt reported revenue of €2.24 billion for the period, with net income of €108 million, reflecting a net margin of approximately 4.8%. The company generated €311 million in operating cash flow, demonstrating solid cash conversion capabilities. Capital expenditures stood at €199 million, indicating ongoing investments in technology and infrastructure to support future growth. The diluted EPS of €0.94 underscores its earnings capacity relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product offerings and strong demand in defense electronics. With an operating cash flow of €311 million, Hensoldt exhibits efficient capital deployment, balancing reinvestment needs with profitability. Its ability to maintain positive net income amid significant R&D and capex outlays highlights its disciplined approach to capital allocation in a capital-intensive industry.

Balance Sheet And Financial Health

Hensoldt’s balance sheet shows €733 million in cash and equivalents against total debt of €1.38 billion, indicating a manageable leverage position. The company’s liquidity position is robust, providing flexibility for strategic initiatives. Its debt levels are typical for the aerospace and defense sector, where long-term contracts and government funding often mitigate financial risk.

Growth Trends And Dividend Policy

Growth is likely driven by increasing defense budgets globally, particularly in Europe. Hensoldt’s dividend of €0.50 per share reflects a commitment to shareholder returns while retaining capital for growth. The company’s focus on high-margin electronic warfare and sensor systems positions it well to capitalize on secular trends in defense modernization.

Valuation And Market Expectations

With a market cap of approximately €9.16 billion, Hensoldt trades at a premium reflective of its niche expertise in defense electronics. The beta of 0.651 suggests lower volatility relative to the broader market, aligning with its stable defense-sector profile. Investors likely value its technological leadership and exposure to long-term defense spending trends.

Strategic Advantages And Outlook

Hensoldt’s strategic advantages include its specialized sensor technologies and strong relationships with defense clients. The outlook remains positive, supported by geopolitical tensions driving demand for advanced defense systems. Continued innovation and international expansion are key to sustaining growth in a competitive market.

Sources

Company filings, market data

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