investorscraft@gmail.com

Intrinsic ValueMAN SE (MAN3.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, a subsidiary of Traton SE, is a key player in the global commercial vehicle industry, specializing in the manufacturing and distribution of trucks, buses, and engines. The company operates through two primary divisions: MAN Truck & Bus, which focuses on commercial vehicles and transportation services in Europe, and MAN Latin America, which produces trucks and buses under the Volkswagen Caminhões e Ônibus brand. MAN SE's diversified product portfolio includes vans, heavy-duty trucks, city buses, and powertrain solutions, catering to both passenger and freight transportation needs. The company's long-standing heritage since 1758 underscores its deep industry expertise and engineering capabilities. Despite intense competition from global peers like Daimler and Volvo, MAN SE maintains a strong market position in Europe and Latin America, supported by its technological innovation and strategic alignment with Volkswagen Group's broader commercial vehicle strategy.

Revenue Profitability And Efficiency

In FY 2020, MAN SE reported revenue of EUR 10.84 billion, reflecting the challenges posed by the pandemic and cyclical downturns in the commercial vehicle sector. The company posted a net loss of EUR 433 million, with diluted EPS at -2.95 EUR, indicating significant margin pressures. Operating cash flow stood at EUR 570 million, while capital expenditures were EUR 524 million, suggesting disciplined but necessary investments in maintaining production capabilities.

Earnings Power And Capital Efficiency

MAN SE's earnings power was constrained in 2020, with negative net income highlighting operational headwinds. The company's capital efficiency metrics were subdued, as reflected in its negative EPS and strained profitability. However, its ability to generate positive operating cash flow indicates some resilience in core operations despite macroeconomic challenges.

Balance Sheet And Financial Health

MAN SE's balance sheet showed EUR 641 million in cash and equivalents against total debt of EUR 3.1 billion, indicating moderate leverage. The absence of dividends in 2020 aligned with its loss-making position, prioritizing liquidity preservation. The company's financial health remains stable, supported by its parent company Traton SE, but its standalone debt levels warrant monitoring.

Growth Trends And Dividend Policy

Growth trends in 2020 were adversely impacted by pandemic-related disruptions, with no dividend distribution due to negative earnings. The company's focus remains on recovery and aligning with Traton SE's broader electrification and sustainability initiatives. Long-term growth prospects hinge on demand recovery in commercial vehicles and expansion in emerging markets.

Valuation And Market Expectations

With a market cap of EUR 10.88 billion, MAN SE's valuation reflects investor caution amid cyclical pressures. The lack of beta data suggests limited correlation with broader market movements, possibly due to its niche positioning. Market expectations are likely tempered until earnings recovery becomes evident.

Strategic Advantages And Outlook

MAN SE benefits from its integration within the Volkswagen Group, providing technological and distribution synergies. Its focus on electrification and sustainable transport solutions positions it for long-term industry shifts. However, near-term outlook remains contingent on macroeconomic recovery and competitive dynamics in the commercial vehicle sector.

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