investorscraft@gmail.com

Intrinsic ValueMAN SE (MAN.DE)

Previous Close74.00
Intrinsic Value
Upside potential
Previous Close
74.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MAN SE is a key player in the commercial vehicle industry, operating primarily in Germany and internationally through its two core segments: MAN Truck & Bus and MAN Latin America. The company specializes in manufacturing and selling a diverse range of commercial vehicles, including vans, trucks, buses, and engines, while also offering transportation services. Its MAN Latin America segment focuses on trucks and buses under the Volkswagen Caminhões e Ônibus brand, leveraging Volkswagen's established market presence. MAN SE operates in a highly competitive sector dominated by global giants, yet it maintains a strong regional foothold, particularly in Europe and Latin America. The company’s long-standing heritage since 1758 and its affiliation with Traton SE provide strategic advantages in R&D, supply chain efficiency, and market penetration. Despite industry challenges, MAN SE’s diversified product portfolio and focus on sustainable mobility solutions position it as a resilient contender in the evolving commercial vehicle market.

Revenue Profitability And Efficiency

In FY 2020, MAN SE reported revenue of €10.84 billion, reflecting the impact of global market disruptions. The company posted a net loss of €433 million, with diluted EPS at -€2.95, underscoring profitability challenges. Operating cash flow stood at €570 million, while capital expenditures were €524 million, indicating disciplined but necessary investments in maintaining operational capabilities amid a difficult year.

Earnings Power And Capital Efficiency

MAN SE’s earnings power was constrained in 2020, as evidenced by its negative net income. The company’s capital efficiency metrics were pressured by lower demand and operational headwinds. However, its ability to generate positive operating cash flow suggests underlying resilience in core operations, albeit with room for improvement in translating revenue into sustainable profitability.

Balance Sheet And Financial Health

MAN SE’s balance sheet showed €641 million in cash and equivalents against total debt of €3.1 billion, highlighting a leveraged position. The debt load, while manageable, necessitates careful liquidity management, especially given the cyclical nature of the commercial vehicle industry. The company’s financial health remains a focal point for stakeholders amid ongoing market volatility.

Growth Trends And Dividend Policy

Growth trends in 2020 were subdued due to macroeconomic pressures, though the company’s long-term prospects hinge on recovery in commercial vehicle demand. MAN SE declared a dividend of €53.36 per share, a notable payout despite its net loss, likely reflecting strategic priorities or shareholder commitments. Future dividend sustainability will depend on earnings recovery and cash flow generation.

Valuation And Market Expectations

With a beta of 0.40, MAN SE exhibits lower volatility relative to the market, suggesting investor perception of stability despite its challenges. The absence of a reported market cap complicates valuation analysis, but the company’s intrinsic value is tied to its ability to rebound in a post-pandemic environment and capitalize on its Traton SE affiliation.

Strategic Advantages And Outlook

MAN SE benefits from its legacy brand, technological expertise, and synergies with Traton SE. The company’s focus on sustainable mobility and operational efficiency could drive long-term competitiveness. However, near-term outlook remains cautious, contingent on global economic recovery and industry demand trends. Strategic initiatives in electrification and cost optimization will be critical to restoring profitability.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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