investorscraft@gmail.com

Intrinsic ValueMercedes-Benz Group AG (MBG.DE)

Previous Close57.79
Intrinsic Value
Upside potential
Previous Close
57.79

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

Mercedes-Benz Group AG is a global leader in the premium and luxury automotive sector, renowned for its iconic Mercedes-Benz brand, which includes high-performance (Mercedes-AMG), ultra-luxury (Mercedes-Maybach), and electric (Mercedes-EQ) sub-brands. The company operates across passenger cars, vans, and mobility services, with a diversified revenue model encompassing vehicle sales, financing, leasing, and digital services. Its ecosystem, branded as Mercedes me, integrates connectivity, charging solutions, and subscription-based mobility offerings, enhancing customer loyalty and recurring revenue streams. Positioned at the premium end of the market, Mercedes-Benz competes with rivals like BMW and Audi, leveraging its heritage, engineering excellence, and innovation in electrification and autonomous driving. The company’s strategic focus on high-margin segments, such as luxury SUVs and electric vehicles, strengthens its market position amid shifting consumer preferences toward sustainability and digitalization. Additionally, its commercial van division, including the Freightliner brand, serves a broad industrial and logistics clientele, further diversifying its revenue base.

Revenue Profitability And Efficiency

In its latest fiscal year, Mercedes-Benz reported revenue of €145.6 billion, with net income of €10.2 billion, reflecting a disciplined approach to cost management and pricing power in premium segments. The company’s operating cash flow stood at €17.7 billion, supported by strong vehicle sales and aftermarket services, while capital expenditures of €4.0 billion indicate continued investment in electrification and digital transformation. Diluted EPS of €10.19 underscores robust profitability.

Earnings Power And Capital Efficiency

Mercedes-Benz demonstrates solid earnings power, with a focus on high-margin luxury vehicles and efficient capital allocation. The company’s ability to generate substantial operating cash flow relative to capital expenditures highlights its capital efficiency, enabling reinvestment in growth initiatives like EV development while maintaining shareholder returns. Its financing and leasing segments further contribute to recurring earnings, diversifying income streams beyond traditional auto sales.

Balance Sheet And Financial Health

The company maintains a strong liquidity position, with €11.5 billion in cash and equivalents, though total debt of €112.8 billion reflects significant leverage, partly due to financing operations. The balance sheet supports ongoing investments in R&D and electrification, but debt levels warrant monitoring, particularly in a rising interest rate environment. Mercedes-Benz’s financial health remains stable, backed by consistent cash generation.

Growth Trends And Dividend Policy

Mercedes-Benz is pivoting toward electric vehicles and digital services, aligning with industry trends. The company’s dividend of €4.3 per share reflects a commitment to returning capital to shareholders, supported by steady cash flows. Growth initiatives in EVs and autonomous driving position it for long-term expansion, though near-term macroeconomic headwinds may impact discretionary spending in the premium auto segment.

Valuation And Market Expectations

With a market capitalization of €48.7 billion and a beta of 0.95, Mercedes-Benz trades with moderate volatility relative to the broader market. Investors appear to balance optimism around its EV transition with concerns over debt and cyclical risks. Valuation multiples will likely hinge on execution in electrification and luxury demand resilience.

Strategic Advantages And Outlook

Mercedes-Benz’s strategic advantages include its strong brand equity, technological leadership in luxury EVs, and a diversified mobility ecosystem. The outlook remains cautiously optimistic, with electrification and digital services driving future growth. However, competition, supply chain risks, and economic uncertainty pose challenges. The company’s ability to innovate while maintaining margins will be critical to sustaining its premium positioning.

Sources

Company filings, Bloomberg

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