investorscraft@gmail.com

Intrinsic ValueHochtief AG (HOT.DE)

Previous Close354.80
Intrinsic Value
Upside potential
Previous Close
354.80

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

HOCHTIEF AG is a global leader in the engineering and construction sector, operating through four key divisions: HOCHTIEF Americas, HOCHTIEF Asia Pacific, HOCHTIEF Europe, and Abertis Investment. The company specializes in infrastructure and building construction, offering services ranging from project development to facility management, with a strong emphasis on public-private partnerships (PPPs). Its diversified portfolio includes transportation, energy, and urban infrastructure projects, leveraging engineering expertise and long-term operational contracts. HOCHTIEF’s market position is reinforced by its geographic diversification, with significant operations in North America, Asia-Pacific, and Europe, as well as toll road investments through Abertis. The company’s ability to secure large-scale, complex projects and its focus on sustainable infrastructure solutions position it as a competitive player in the global construction industry. Additionally, its subsidiary relationship with ACS provides strategic advantages in bidding and resource allocation.

Revenue Profitability And Efficiency

HOCHTIEF reported revenue of EUR 33.3 billion for FY 2024, reflecting its scale in the construction sector. Net income stood at EUR 775.6 million, with diluted EPS of EUR 10.31, indicating solid profitability. Operating cash flow was robust at EUR 2.13 billion, though capital expenditures of EUR -473.7 million highlight ongoing investments in infrastructure and PPP projects. The company’s cash conversion and operational efficiency are key strengths.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, including construction services and toll road operations. HOCHTIEF’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels. The firm’s focus on high-margin PPP projects and long-term concessions enhances its return on invested capital.

Balance Sheet And Financial Health

HOCHTIEF maintains a strong balance sheet with EUR 5.44 billion in cash and equivalents, providing liquidity for ongoing projects. Total debt of EUR 8.2 billion is manageable given its cash flow generation and market position. The company’s financial health is further supported by its stable revenue base and strategic investments in infrastructure.

Growth Trends And Dividend Policy

HOCHTIEF’s growth is driven by global infrastructure demand, particularly in PPPs and sustainable projects. The company pays a dividend of EUR 5.23 per share, reflecting its commitment to shareholder returns. Future growth may hinge on securing large-scale contracts and expanding its toll road portfolio.

Valuation And Market Expectations

With a market cap of EUR 12.4 billion and a beta of 0.867, HOCHTIEF is viewed as a relatively stable investment in the industrials sector. The stock’s valuation reflects its steady earnings and growth potential in infrastructure markets.

Strategic Advantages And Outlook

HOCHTIEF’s strategic advantages include its global footprint, engineering expertise, and strong PPP capabilities. The outlook remains positive, supported by infrastructure spending trends and the company’s ability to execute complex projects. Challenges include geopolitical risks and cost inflation in construction materials.

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