investorscraft@gmail.com

Intrinsic ValueLanxess AG (LXS.SW)

Previous CloseCHF56.20
Intrinsic Value
Upside potential
Previous Close
CHF56.20

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 solutions. Its product portfolio spans intermediates, additives, flame retardants, and technical plastics, positioning it as a critical supplier for industrial and consumer applications. LANXESS leverages its long-standing expertise in chemical innovation to maintain a competitive edge in niche markets, particularly in Europe and globally. The company’s diversified revenue streams and strong R&D capabilities allow it to adapt to shifting demand in sectors like sustainable materials and water treatment. However, it faces intense competition from larger chemical conglomerates and regional players, requiring continuous investment in efficiency and differentiation. LANXESS’s market position is further influenced by regulatory pressures and raw material cost volatility, which impact profitability across its segments.

Revenue Profitability And Efficiency

In FY 2023, LANXESS reported revenue of €6.37 billion but recorded a net loss of €177 million, reflecting margin pressures from elevated input costs and weaker demand in key markets. Operating cash flow stood at €508 million, supported by working capital management, while capital expenditures totaled €320 million, indicating ongoing investments in capacity and innovation. The diluted EPS of -€2.05 underscores near-term profitability challenges.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight earnings pressure, though its operating cash flow suggests underlying cash generation remains intact. Capital efficiency is strained by high debt levels (€3 billion) relative to cash reserves (€299 million), necessitating disciplined capital allocation. Segment performance varies, with Consumer Protection likely more resilient due to stable demand for hygiene and water treatment solutions.

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 depends on sustained cash flow generation. The company’s ability to manage debt maturities and invest in growth while maintaining credit metrics will be critical in the medium term.

Growth Trends And Dividend Policy

Despite recent losses, LANXESS maintains a dividend of €0.10 per share, signaling commitment to shareholder returns. Growth prospects hinge on demand recovery in automotive and construction sectors, as well as innovation in sustainable chemicals. The company’s long-term strategy focuses on high-margin specialties, but cyclical end-market exposure may delay a full earnings rebound.

Valuation And Market Expectations

With a market cap of €4.85 billion and a beta of 1.61, LANXESS is viewed as a higher-risk play in chemicals, reflecting its cyclicality and operational challenges. Investors likely await margin improvement and debt reduction for a sustained re-rating, with current valuation factoring in near-term headwinds.

Strategic Advantages And Outlook

LANXESS’s strengths lie in its diversified specialty portfolio and technological expertise, particularly in sustainability-driven segments like water treatment and lightweight materials. However, macroeconomic uncertainty and pricing volatility pose risks. The outlook depends on execution in cost optimization and growth initiatives, with 2024 likely a transitional year toward improved profitability.

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