investorscraft@gmail.com

Intrinsic ValueMühlbauer Holding AG (MUB.DE)

Previous Close39.40
Intrinsic Value
Upside potential
Previous Close
39.40

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

Mühlbauer Holding AG operates in the technology sector, specializing in the production and personalization of smart cards, passports, and RFID solutions. The company serves a global clientele with customized production systems and complementary software, catering to government and industrial needs. Its diversified portfolio includes semiconductor-related products, vision inspection equipment, and emobility solutions, positioning it as a niche player in secure identification and automation technologies. Mühlbauer’s expertise in high-security document production and flexible electronics underscores its competitive edge in markets demanding precision and reliability. The firm’s long-standing presence since 1981 and its focus on innovation in smart card and RFID technologies reinforce its reputation as a trusted partner for governments and industries requiring advanced identification and traceability systems.

Revenue Profitability And Efficiency

In FY 2023, Mühlbauer reported revenue of €464.4 million, with net income of €48.4 million, reflecting a net margin of approximately 10.4%. The company generated €38.8 million in operating cash flow, though capital expenditures of €56.3 million indicate significant reinvestment. Diluted EPS stood at €3.41, demonstrating solid earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

Mühlbauer’s earnings power is supported by its diversified product lines and high-margin government solutions. The absence of total debt enhances capital efficiency, allowing reinvestment in R&D and production capabilities. Operating cash flow, though positive, was offset by substantial capex, suggesting a focus on long-term growth over short-term liquidity.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with €48.5 million in cash and equivalents and no debt, underscoring strong financial health. This conservative leverage profile provides flexibility for strategic investments or acquisitions. The lack of debt also reduces financial risk, aligning with its stable, cash-generating business model.

Growth Trends And Dividend Policy

Mühlbauer’s growth is driven by demand for secure identification and automation solutions, though capex-heavy investments may pressure near-term cash flows. The company paid a dividend of €1 per share, reflecting a commitment to shareholder returns. Its beta of 0.146 suggests low volatility, appealing to risk-averse investors.

Valuation And Market Expectations

With a market cap of €627.3 million, Mühlbauer trades at a P/E ratio of approximately 13x based on FY 2023 earnings. The low beta indicates market expectations of steady performance, though growth prospects hinge on expanding its government and industrial client base.

Strategic Advantages And Outlook

Mühlbauer’s strategic advantages lie in its specialized expertise and debt-free balance sheet. The outlook remains positive, supported by global demand for secure identification and RFID solutions. However, reliance on capex-intensive projects may require careful cash flow management to sustain growth and dividends.

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