investorscraft@gmail.com

Intrinsic ValueHochtief AG (HOT.SW)

Previous CloseCHF311.00
Intrinsic Value
Upside potential
Previous Close
CHF311.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 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 design to facility management, with a strong emphasis on public-private partnerships (PPP). Its diversified portfolio includes transportation, energy, and urban infrastructure projects, positioning it as a key player in both developed and emerging markets. HOCHTIEF’s Abertis Investment segment further strengthens its market position by managing toll roads across Europe and the Americas, providing stable, long-term revenue streams. The company’s ability to leverage engineering expertise and PPP models allows it to secure large-scale contracts, reinforcing its competitive edge in a capital-intensive industry. With a history dating back to 1873, HOCHTIEF has established a reputation for reliability and innovation, supported by its parent company ACS, Actividades de Construcción y Servicios, S.A. This backing enhances its financial stability and capacity to undertake complex projects globally.

Revenue Profitability And Efficiency

HOCHTIEF reported revenue of €27.8 billion for FY 2023, reflecting its extensive project portfolio and global operations. Net income stood at €522.7 million, with diluted EPS of €6.95, indicating moderate profitability in a competitive industry. Operating cash flow was robust at €1.34 billion, though capital expenditures of €210.8 million suggest ongoing investments in project execution and infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, including toll road operations under Abertis Investment. HOCHTIEF’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its net income, though its beta of 1.209 indicates higher volatility compared to the broader market.

Balance Sheet And Financial Health

HOCHTIEF maintains a solid balance sheet with €4.8 billion in cash and equivalents, providing liquidity for operations and growth. Total debt of €5.5 billion is manageable given its cash reserves and stable cash flow generation. The company’s financial health is further reinforced by its subsidiary status under ACS, which offers additional strategic and financial flexibility.

Growth Trends And Dividend Policy

HOCHTIEF’s growth is driven by its PPP projects and toll road operations, which provide recurring revenue. The company paid a dividend of €4.30 per share in 2023, reflecting its commitment to shareholder returns despite the cyclical nature of the construction industry. Future growth will likely hinge on infrastructure demand in key markets like the U.S. and Asia-Pacific.

Valuation And Market Expectations

With a market capitalization of €7.2 billion, HOCHTIEF trades at a valuation reflective of its industry peers. Investors likely price in its stable toll road income and growth potential in infrastructure, though its higher beta suggests sensitivity to economic cycles. The stock’s performance will depend on execution of large-scale projects and PPP opportunities.

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 worldwide. However, macroeconomic volatility and project execution risks could pose challenges. The company’s alignment with ACS provides a competitive edge in securing large contracts and maintaining financial stability.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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