investorscraft@gmail.com

Intrinsic ValueHeidelberger Druckmaschinen AG (HDD.DE)

Previous Close1.84
Intrinsic Value
Upside potential
Previous Close
1.84

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

Heidelberger Druckmaschinen AG is a global leader in the printing press and print media industry, operating across Europe, the Middle East, Africa, Asia/Pacific, and the Americas. The company’s diversified portfolio spans three core segments: Print Solutions, Packaging Solutions, and Technology Solutions. Its offerings include a comprehensive range of printing and finishing equipment, from digital and offset presses to cutting-edge inline-flexo and screen printing systems. Beyond hardware, Heidelberg provides value-added services such as technical support, performance optimization, and financial solutions, alongside consumables and software tailored for print shops. The company’s market position is reinforced by its long-standing heritage, technological expertise, and integrated solutions that cater to commercial printers, packaging manufacturers, and industrial clients. Heidelberg’s ability to deliver end-to-end print solutions—from prepress to post-press—positions it as a one-stop partner in an industry increasingly focused on automation and sustainability. While facing competition from digital disruptors, Heidelberg maintains relevance through innovation in packaging and industrial printing, where demand remains resilient. Its global service network and recurring revenue from consumables and maintenance further stabilize its business model.

Revenue Profitability And Efficiency

Heidelberg reported revenue of €2.4 billion for FY 2024, with net income of €39 million, reflecting a modest but positive margin. Operating cash flow stood at €90 million, indicating healthy liquidity generation, though capital expenditures of €65 million suggest ongoing investments in modernization and growth. The company’s profitability metrics highlight its ability to navigate cyclical industry pressures while maintaining operational discipline.

Earnings Power And Capital Efficiency

Diluted EPS of €0.13 underscores Heidelberg’s earnings capability despite a capital-intensive business model. The company’s focus on high-margin services and consumables helps offset volatility in equipment sales. With a beta of 2.1, Heidelberg’s stock exhibits higher sensitivity to market movements, reflecting its cyclical exposure and leveraged positioning in the industrial machinery sector.

Balance Sheet And Financial Health

Heidelberg’s balance sheet shows €153 million in cash against €73 million in total debt, suggesting a conservative leverage profile. The net cash position provides flexibility for strategic initiatives or weathering downturns. However, the absence of dividends signals a preference for reinvestment or debt management over shareholder returns.

Growth Trends And Dividend Policy

Growth is likely driven by demand for packaging solutions and digital printing technologies, though macroeconomic headwinds may temper near-term expansion. The company’s dividend policy remains suspended, prioritizing liquidity and operational resilience over distributions, aligning with its cyclical industry dynamics.

Valuation And Market Expectations

With a market cap of €422 million, Heidelberg trades at a modest valuation relative to revenue, reflecting investor caution toward cyclical industrials. The elevated beta implies expectations of heightened volatility, though potential upside hinges on execution in high-growth segments like packaging and digital services.

Strategic Advantages And Outlook

Heidelberg’s strengths lie in its technological legacy, global service network, and diversified revenue streams. The outlook depends on its ability to capitalize on packaging trends and digital transformation while managing input cost pressures. Strategic partnerships and innovation in sustainable printing could differentiate the company in a competitive landscape.

Sources

Company description, financial data from public disclosures (FY 2024), and market data from Deutsche Börse.

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