investorscraft@gmail.com

Intrinsic ValueLanxess AG (LXS.DE)

Previous Close17.46
Intrinsic Value
Upside potential
Previous Close
17.46

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

LANXESS AG is a Germany-based specialty chemicals company operating in four key segments: Advanced Intermediates, Specialty Additives, Consumer Protection, and Engineering Materials. The company serves diverse industries, including agrochemicals, automotive, construction, and electronics, with a focus on high-value chemical intermediates, additives, and performance materials. Its product portfolio includes flame retardants, plasticizers, disinfectants, and technical plastics, positioning it as a critical supplier to industrial and consumer-facing sectors. LANXESS leverages its long-standing expertise in chemical innovation to maintain a competitive edge in niche markets, though it faces cyclical demand and raw material volatility. The company’s global footprint and diversified applications help mitigate sector-specific risks, but its market position is challenged by larger chemical conglomerates and regional competitors. Strategic investments in sustainability and specialty solutions aim to strengthen its differentiation in an increasingly regulated and environmentally conscious industry.

Revenue Profitability And Efficiency

In its latest fiscal year, LANXESS reported revenue of €6.37 billion but recorded a net loss of €177 million, reflecting margin pressures from elevated input costs and weak demand in key end markets. Operating cash flow stood at €508 million, supported by working capital management, while capital expenditures of €320 million indicate ongoing investments in capacity and innovation. The diluted EPS of -€2.05 underscores profitability challenges amid a tough macroeconomic environment.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight subdued earnings power, likely due to pricing pressures and operational inefficiencies. However, its ability to generate positive operating cash flow suggests underlying resilience in cash conversion. High debt levels (€2.99 billion) relative to cash (€299 million) raise concerns about capital efficiency, though segment diversification provides some stability.

Balance Sheet And Financial Health

LANXESS’s balance sheet shows €299 million in cash against €2.99 billion in total debt, indicating a leveraged position. The net debt-to-equity ratio suggests moderate financial risk, but liquidity could be strained if operating performance deteriorates further. The company’s ability to service debt will depend on improving profitability and cash flow generation in upcoming periods.

Growth Trends And Dividend Policy

Recent performance reflects cyclical headwinds, with revenue growth constrained by weak industrial demand. The company maintains a modest dividend of €0.20 per share, signaling commitment to shareholder returns despite profitability challenges. Long-term growth may hinge on recovery in end markets and successful execution of specialty chemical innovations.

Valuation And Market Expectations

With a market cap of €2.21 billion and a beta of 1.57, LANXESS is viewed as a higher-risk play in the chemicals sector. Investors likely anticipate a recovery in earnings as macro conditions stabilize, but valuation multiples remain depressed due to near-term uncertainties.

Strategic Advantages And Outlook

LANXESS’s strengths lie in its technical expertise and diversified product mix, but it faces structural challenges from competition and cost inflation. The outlook depends on demand recovery in core industries and effective cost management. Strategic shifts toward sustainable solutions could enhance long-term positioning, though execution risks persist.

Sources

Company filings, market data

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