investorscraft@gmail.com

Intrinsic ValueKlöckner & Co SE (KCO.DE)

Previous Close11.02
Intrinsic Value
Upside potential
Previous Close
11.02

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

Klöckner & Co SE operates as a leading distributor of steel and metal products, serving diverse industries across Europe and the US. The company’s core revenue model hinges on the procurement, processing, and distribution of steel and metal products, including flat and long steel, tubes, aluminum, and specialty materials. It provides value-added services such as cutting, forming, and logistics, catering primarily to small and medium-sized customers in construction, machinery, automotive, and consumer goods sectors. Klöckner’s market position is bolstered by its extensive product portfolio and integrated service offerings, which differentiate it from pure-play distributors. The company’s regional segmentation—Kloeckner Metals US, EU, and Non-EU—allows it to leverage localized demand while mitigating regional volatility. Despite operating in a cyclical industry, Klöckner maintains resilience through its diversified customer base and focus on high-margin processing services. Its emphasis on digital transformation, including its XOM Materials platform, further strengthens its competitive edge by enhancing supply chain efficiency and customer engagement.

Revenue Profitability And Efficiency

Klöckner reported revenue of €6.63 billion for the period, reflecting its scale in the steel distribution market. However, net income stood at a loss of €176.7 million, with diluted EPS of -€1.77, indicating margin pressures amid volatile steel prices and macroeconomic headwinds. Operating cash flow of €114.7 million suggests some operational resilience, though capital expenditures of €110.3 million highlight ongoing investments in efficiency and digital initiatives.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore challenges in translating revenue into profitability, likely due to input cost volatility and competitive pricing. Operating cash flow, while positive, is offset by significant capital expenditures, indicating moderate capital efficiency. Klöckner’s ability to sustain earnings power hinges on stabilizing margins through value-added services and cost management.

Balance Sheet And Financial Health

Klöckner’s balance sheet shows €120.8 million in cash and equivalents against total debt of €896 million, reflecting a leveraged position. The debt level, while manageable, warrants monitoring given the cyclical nature of the steel industry. The company’s liquidity position appears adequate, supported by its operating cash flow, but further deleveraging may be prudent to enhance financial flexibility.

Growth Trends And Dividend Policy

Growth trends are muted, with the company navigating industry cyclicality and pricing pressures. Klöckner’s dividend of €0.20 per share signals a commitment to shareholder returns despite profitability challenges. Future growth may depend on expanding high-margin services and digital platforms, though near-term headwinds persist.

Valuation And Market Expectations

With a market cap of €624.4 million and a beta of 1.836, Klöckner is viewed as a high-risk play in the volatile steel sector. The negative earnings and leveraged balance sheet likely weigh on valuation multiples, reflecting investor skepticism about near-term recovery. Market expectations appear tempered, with focus on operational turnaround and cost control.

Strategic Advantages And Outlook

Klöckner’s strategic advantages lie in its diversified product mix, value-added services, and digital initiatives like XOM Materials. However, the outlook remains cautious due to macroeconomic uncertainty and steel price volatility. Success will depend on executing its digital transformation, optimizing costs, and capitalizing on regional demand shifts in construction and industrial sectors.

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