investorscraft@gmail.com

Intrinsic Valuethyssenkrupp nucera AG & Co. KGaA (NCH2.DE)

Previous Close8.98
Intrinsic Value
Upside potential
Previous Close
8.98

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

thyssenkrupp nucera AG & Co. KGaA is a key player in the industrial machinery sector, specializing in alkaline water electrolysis technology for green hydrogen production. The company provides end-to-end solutions, including engineering, procurement, and commissioning of electrolysis plants, catering to industries requiring sustainable gases, fuels, and chemicals. Its technology enables the conversion of renewable energy and water into green hydrogen, positioning it as a critical enabler of the energy transition. Operating globally, thyssenkrupp nucera serves markets in Germany, Italy, Japan, and China, leveraging its long-standing expertise since its founding in 1960. The company’s subsidiary status under thyssenkrupp Projekt 1 GmbH provides strategic backing, while its focus on clean energy solutions aligns with growing global demand for decarbonization. Its market position is reinforced by its proprietary technology and integrated service offerings, making it a preferred partner for industrial clients seeking scalable hydrogen solutions.

Revenue Profitability And Efficiency

The company reported revenue of €862 million, with net income of €11 million, reflecting modest profitability in a capital-intensive industry. Diluted EPS stood at €0.0873, indicating limited earnings per share. Operating cash flow was negative at €-62 million, partly offset by minimal capital expenditures of €-6 million, suggesting ongoing investment in growth despite cash flow challenges.

Earnings Power And Capital Efficiency

thyssenkrupp nucera’s earnings power is constrained by its early-stage growth trajectory, as evidenced by its thin net margin of approximately 1.3%. The company’s capital efficiency is under pressure, with negative operating cash flow highlighting the need for further scale to achieve sustainable profitability. Its technology-driven model requires continued R&D and operational investments to maintain competitiveness.

Balance Sheet And Financial Health

The balance sheet remains robust, with €680 million in cash and equivalents against minimal total debt of €5 million, providing significant liquidity. This strong liquidity position supports the company’s ability to fund growth initiatives and navigate cyclical industry demands without overleveraging. The absence of dividend payments further preserves capital for reinvestment.

Growth Trends And Dividend Policy

Growth is driven by global demand for green hydrogen solutions, though the company has yet to achieve consistent profitability. No dividends are paid, reflecting a focus on reinvesting cash flows into expansion and technology development. The long-term growth trajectory hinges on adoption rates of hydrogen-based industrial applications and policy support for clean energy.

Valuation And Market Expectations

With a market cap of €1.09 billion, the company trades at a premium relative to its current earnings, reflecting investor optimism about its role in the hydrogen economy. A beta of 1.24 indicates higher volatility compared to the broader market, aligning with its growth-stage profile and sector-specific risks.

Strategic Advantages And Outlook

thyssenkrupp nucera’s strategic advantages lie in its proprietary electrolysis technology and established industrial partnerships. The outlook is promising, given global decarbonization trends, but execution risks remain. Success depends on scaling operations, maintaining technological leadership, and capitalizing on regulatory tailwinds for green hydrogen adoption.

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