investorscraft@gmail.com

Intrinsic ValueMBB SE (MBB.DE)

Previous Close217.50
Intrinsic Value
Upside potential
Previous Close
217.50

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

MBB SE operates as a diversified industrial conglomerate with a focus on acquiring and managing medium-sized companies in technology, engineering, and consumer goods. The company is structured into three key segments: Technological Applications, Consumer Goods, and Service & Infrastructure. Its Technological Applications segment specializes in advanced manufacturing solutions, including automated production lines for e-mobility and ecological materials for automotive and rail industries, positioning it as a niche player in sustainable industrial solutions. The Consumer Goods segment produces tissue products and polyether foam-based mattresses, serving both branded and private-label markets, while the Service & Infrastructure segment offers IT security, cloud services, and critical infrastructure engineering for energy grids. MBB’s diversified portfolio allows it to mitigate sector-specific risks while capitalizing on growth in automation, green materials, and digital infrastructure. Its market position is reinforced by specialized expertise in high-margin industrial niches and a strong foothold in Germany, with selective international expansion.

Revenue Profitability And Efficiency

MBB reported revenue of €1.07 billion for the latest fiscal period, with net income of €37.7 million, reflecting a net margin of approximately 3.5%. Operating cash flow stood at €189.9 million, indicating robust cash generation, while capital expenditures of €56.5 million suggest disciplined reinvestment. The company’s diluted EPS of €6.93 underscores its ability to translate top-line growth into shareholder returns.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power, with its technological and infrastructure segments likely driving higher-margin contributions. Capital efficiency is supported by a cash-rich balance sheet (€390.1 million in cash and equivalents) and manageable total debt (€79.6 million), yielding a conservative leverage profile. Operating cash flow coverage of capital expenditures and dividends appears sustainable.

Balance Sheet And Financial Health

MBB maintains a strong liquidity position, with cash and equivalents covering nearly five times its total debt. The low debt-to-equity ratio suggests minimal financial risk, while the €390.1 million cash reserve provides flexibility for acquisitions or organic investments. The balance sheet reflects a conservative approach, aligning with its strategy of steady portfolio management.

Growth Trends And Dividend Policy

Revenue growth is likely tied to industrial demand, particularly in e-mobility and sustainable materials. The dividend payout (€1.01 per share) indicates a shareholder-friendly policy, though yield remains modest. Future growth may hinge on strategic acquisitions and expansion in high-potential sectors like hydrogen infrastructure and digital services.

Valuation And Market Expectations

With a market cap of €645 million and a beta of 1.46, MBB is priced as a mid-cap industrial with above-average volatility. The P/E ratio derived from diluted EPS suggests moderate valuation multiples, possibly reflecting market caution around conglomerate diversification or sector-specific cyclicality.

Strategic Advantages And Outlook

MBB’s key strengths lie in its diversified industrial exposure and expertise in high-growth niches like e-mobility and ecological materials. Challenges include integration risks from acquisitions and reliance on German industrial demand. The outlook remains stable, with opportunities in infrastructure modernization and green technology offsetting broader economic uncertainties.

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