investorscraft@gmail.com

Intrinsic ValueMayr-Melnhof Karton AG (MYM.DE)

Previous Close93.80
Intrinsic Value
Upside potential
Previous Close
93.80

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

Mayr-Melnhof Karton AG operates in the packaging and containers sector, specializing in cartonboard and folding cartons. The company’s business is divided into two segments: MM Board & Paper, which produces coated and virgin fiber-based cartonboard for packaging applications, and MM Packaging, which converts cartonboard into folding cartons for the food and consumer goods industries. Its products serve essential markets like food packaging, household products, and hygiene items, positioning it as a key supplier in a fragmented but stable industry. The company’s integrated model—from raw material production to finished packaging—enhances cost efficiency and customer retention. With operations spanning Germany, Austria, and international markets, Mayr-Melnhof benefits from regional demand while maintaining a competitive edge through recycling-based production and high-quality standards. Its focus on sustainability and innovation in cartonboard grades further strengthens its market position amid growing regulatory and consumer pressure for eco-friendly packaging solutions.

Revenue Profitability And Efficiency

Mayr-Melnhof reported revenue of €4.08 billion for the period, with net income of €108.2 million, reflecting a net margin of approximately 2.7%. Operating cash flow stood at €458.6 million, indicating solid cash generation, though capital expenditures of €220.9 million suggest ongoing reinvestment. The company’s ability to maintain profitability in a competitive and capital-intensive industry underscores its operational discipline.

Earnings Power And Capital Efficiency

Diluted EPS of €5.41 highlights the company’s earnings capability, supported by its dual-segment structure. The MM Packaging segment likely drives higher-margin conversions, while MM Board & Paper ensures steady raw material supply. Operating cash flow coverage of capital expenditures and dividends demonstrates efficient capital deployment, though elevated total debt of €1.63 billion warrants monitoring.

Balance Sheet And Financial Health

The balance sheet shows €520.9 million in cash and equivalents against €1.63 billion in total debt, indicating moderate leverage. The company’s liquidity position appears manageable, with operating cash flow providing a buffer. However, the debt load could constrain flexibility if market conditions or input costs worsen.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the dividend payout of €1.8 per share suggests a commitment to shareholder returns. The packaging industry’s resilience, particularly in food and essentials, may support steady demand, though volume growth depends on broader economic conditions and sustainability-driven innovations.

Valuation And Market Expectations

With a market cap of €1.48 billion and a beta of 0.576, Mayr-Melnhof is perceived as a lower-volatility player in the cyclical packaging sector. The valuation reflects its stable but modest profitability, with investors likely pricing in steady cash flows rather than high growth.

Strategic Advantages And Outlook

Mayr-Melnhof’s integrated model and focus on sustainable packaging provide strategic advantages in a regulatory-driven market. Challenges include input cost volatility and competitive pressures, but its established customer base and recycling capabilities position it for long-term resilience. The outlook hinges on executing efficiency gains and adapting to evolving environmental standards.

Sources

Company description, financial data provided

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