investorscraft@gmail.com

Intrinsic ValueKWS SAAT SE & Co. KGaA (KWS.DE)

Previous Close74.90
Intrinsic Value
Upside potential
Previous Close
74.90

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

KWS SAAT SE & Co. KGaA is a leading global seed producer specializing in high-performance seeds for agriculture, operating across four key segments: Corn, Sugarbeet, Cereals, and Vegetables. The company leverages advanced breeding techniques to develop resilient and high-yield crop varieties, catering to farmers in Europe, the Americas, and other international markets. Its diversified portfolio includes seeds for corn, soybeans, sugar beets, wheat, rye, and vegetables like spinach and tomatoes, positioning it as a critical enabler of sustainable farming. KWS maintains a strong market presence through its long-standing expertise in plant genetics, proprietary technologies, and a vertically integrated supply chain. The company competes in a consolidated industry dominated by multinational players, differentiating itself through regional adaptability and innovation in hybrid and bioengineered seeds. With a heritage dating back to 1856, KWS combines tradition with R&D-driven growth, targeting yield optimization and climate-resilient crops to address global food security challenges.

Revenue Profitability And Efficiency

In FY2024, KWS reported revenue of €1.68 billion, with net income of €130.8 million, reflecting a disciplined cost structure and pricing power in its niche markets. The diluted EPS of €3.96 underscores steady profitability, while operating cash flow of €134.1 million indicates efficient working capital management. Capital expenditures of €151.2 million highlight ongoing investments in R&D and production capabilities to sustain long-term competitiveness.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its high-margin hybrid seed portfolio and recurring revenue from seasonal demand. With a capital-light model for seed distribution, KWS achieves robust returns on invested capital, though R&D intensity (implied by capex) tempers near-term margins. The €222.4 million cash reserve provides flexibility for strategic initiatives, while €658.8 million in debt suggests moderate leverage.

Balance Sheet And Financial Health

KWS maintains a solid balance sheet with €222.4 million in cash and equivalents against total debt of €658.8 million, reflecting a manageable leverage ratio. The company’s liquidity position supports its dividend policy and growth investments, with no immediate refinancing risks evident. Asset turnover remains efficient, aligned with its asset-light distribution model.

Growth Trends And Dividend Policy

Revenue growth is tied to global agricultural demand and technological adoption, with a focus on high-value crops. The €1.00 per share dividend signals a shareholder-friendly approach, though payout ratios remain conservative to fund R&D. Long-term trends like climate adaptation and bioengineered seeds present incremental growth opportunities.

Valuation And Market Expectations

At a market cap of €1.89 billion, KWS trades at a premium reflective of its niche leadership and defensive sector positioning. The beta of 0.553 indicates lower volatility relative to broader markets, appealing to risk-averse investors. Valuation multiples likely factor in steady cash flows and innovation potential.

Strategic Advantages And Outlook

KWS’s strengths lie in its deep agronomic expertise, diversified crop portfolio, and global distribution network. Challenges include regulatory hurdles for GMOs and competition from larger peers. The outlook remains positive, driven by secular demand for sustainable agriculture and the company’s R&D pipeline, though macroeconomic and weather-related risks persist.

Sources

Company filings, Bloomberg

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