investorscraft@gmail.com

Intrinsic ValueMutares SE & Co. KGaA (MUX.DE)

Previous Close32.55
Intrinsic Value
Upside potential
Previous Close
32.55

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

Mutares SE & Co. KGaA is a specialized private equity firm focusing on acquiring and revitalizing small to medium-sized companies in Europe. The firm targets distressed or underperforming businesses across diverse sectors, including automotive, engineering, consumer goods, and healthcare, with annual revenues between €50 million and €500 million. Mutares employs a hands-on operational approach, leveraging restructuring expertise to improve profitability before divesting assets, typically within three to five years. Its investment strategy emphasizes controlling stakes, allowing for strategic overhauls and value creation. The firm differentiates itself through sector-agnostic flexibility and a deep understanding of European market dynamics, positioning it as a key player in mid-market corporate turnarounds. With offices in Munich and across Europe, Mutares combines local market insights with centralized operational support to drive portfolio performance.

Revenue Profitability And Efficiency

Mutares reported robust revenue of €4.69 billion in FY2023, supported by its diversified portfolio. Net income stood at €397.1 million, reflecting effective cost management and operational improvements across holdings. However, negative operating cash flow of €27.5 million and capital expenditures of €138.2 million indicate ongoing reinvestment needs, typical for a turnaround-focused PE firm balancing short-term liquidity with long-term asset optimization.

Earnings Power And Capital Efficiency

The firm delivered diluted EPS of €18.41, demonstrating strong earnings generation relative to its €697 million market cap. Its capital efficiency is underscored by targeted acquisitions in niche markets, though the negative operating cash flow suggests cyclical working capital demands inherent to its business model.

Balance Sheet And Financial Health

Mutares maintains a solid liquidity position with €504.5 million in cash against €931.4 million total debt. The balance sheet reflects a leveraged yet manageable structure, typical for private equity, with capacity to support both distressed acquisitions and portfolio company growth initiatives.

Growth Trends And Dividend Policy

The firm's €2.00 per share dividend signals confidence in sustained cash generation, while its €4.69 billion revenue base highlights scalable platform acquisitions. Growth is driven by sequential value extraction from portfolio companies rather than organic expansion, aligning with its 3–5 year investment horizon.

Valuation And Market Expectations

Trading at a beta of 1.124, Mutares exhibits higher volatility than the market, reflecting both its turnaround focus and sector diversification. The current valuation incorporates expectations for continued execution on operational improvements and successful exits across its holdings.

Strategic Advantages And Outlook

Mutares' edge lies in its operational turnaround expertise and pan-European reach. Near-term performance will hinge on macroeconomic conditions affecting distressed asset availability and exit multiples, but its proven model positions it to capitalize on market dislocations.

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