investorscraft@gmail.com

Intrinsic ValueNordex SE (NDX1.DE)

Previous Close33.80
Intrinsic Value
Upside potential
Previous Close
33.80

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

Nordex SE is a leading global player in the onshore wind turbine industry, specializing in the development, manufacturing, and distribution of multi-megawatt turbines. The company operates through two primary segments: Projects, which focuses on wind farm development and infrastructure creation, and Services, offering maintenance, remote monitoring, and technical enhancements for existing turbines. Nordex serves a diverse international clientele, leveraging its engineering expertise and localized supply chains to maintain competitive positioning in key markets such as Europe, the Americas, and emerging regions. The company’s revenue model is driven by turbine sales, long-term service contracts, and project development fees, providing a balanced mix of upfront and recurring income streams. In a sector increasingly shaped by decarbonization policies and energy transition trends, Nordex differentiates itself through technological innovation, particularly in high-capacity turbines optimized for low-wind sites. Its market position is reinforced by strategic partnerships with utilities and independent power producers, though it faces intense competition from larger rivals like Vestas and Siemens Gamesa.

Revenue Profitability And Efficiency

Nordex reported revenue of €7.3 billion for the latest fiscal year, reflecting its scale in the wind energy sector. Net income stood at €8.8 million, indicating thin margins typical of capital-intensive industries. Operating cash flow of €429.8 million suggests reasonable liquidity generation, though capital expenditures of €164.2 million highlight ongoing investment needs. The company’s efficiency metrics are influenced by raw material costs and project execution timelines.

Earnings Power And Capital Efficiency

Diluted EPS of €0.0388 underscores modest earnings power, constrained by competitive pricing and supply chain pressures. The company’s capital efficiency is tempered by high upfront turbine production costs, though service segment margins provide stability. Operating cash flow coverage of investments indicates manageable capital allocation, but reliance on project timing can lead to volatility.

Balance Sheet And Financial Health

Nordex maintains a solid liquidity position with €1.15 billion in cash and equivalents against total debt of €500.6 million, suggesting a conservative leverage profile. The balance sheet reflects a focus on funding growth while preserving flexibility, though the capital-intensive nature of wind projects necessitates careful debt management. Absence of dividends aligns with reinvestment priorities.

Growth Trends And Dividend Policy

Growth is tied to global wind energy adoption, with demand driven by regulatory support and corporate renewable targets. Nordex’s order book visibility provides revenue predictability, but geopolitical and supply chain risks persist. The company retains all earnings for reinvestment, reflecting a growth-centric dividend policy common in the renewable infrastructure sector.

Valuation And Market Expectations

With a market cap of €4.13 billion and a beta of 1.75, Nordex is priced as a high-growth, high-risk industrial play. Valuation multiples likely factor in long-term energy transition tailwinds, though near-term execution risks and margin pressures are key investor concerns. The stock’s volatility reflects sector-wide cyclicality and policy dependency.

Strategic Advantages And Outlook

Nordex’s technological edge in turbine design and service offerings positions it to capitalize on global renewable expansion. Strategic challenges include scaling production efficiently and navigating subsidy landscapes. The outlook remains cautiously optimistic, hinging on sustained policy support and cost optimization initiatives.

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