investorscraft@gmail.com

Intrinsic ValueNemetschek SE (NEMA.SW)

Previous CloseCHF57.50
Intrinsic Value
Upside potential
Previous Close
CHF57.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nemetschek SE is a leading provider of software solutions tailored for the architecture, engineering, construction, and media industries, operating across four key segments: Design, Build, Manage, and Media & Entertainment. The company’s diversified portfolio includes BIM solutions, 5D construction planning tools, and property management software, serving architects, engineers, and entertainment professionals globally. Its brands like Allplan, Graphisoft, and Maxon are recognized for innovation in their respective niches, reinforcing Nemetschek’s competitive edge. Positioned at the intersection of digital transformation and industry-specific needs, the company capitalizes on the growing adoption of BIM and smart building technologies. With a strong presence in Europe, the Americas, and Asia-Pacific, Nemetschek benefits from recurring revenue streams via subscription models, ensuring stability amid cyclical demand. The Media & Entertainment segment, driven by Maxon’s high-end 3D rendering tools, further diversifies its exposure beyond traditional construction software, tapping into the expanding digital content creation market.

Revenue Profitability And Efficiency

In FY 2023, Nemetschek reported revenue of CHF 851.6 million, with net income of CHF 161.3 million, reflecting a net margin of approximately 18.9%. The company generated robust operating cash flow of CHF 252.9 million, underscoring efficient operations. Capital expenditures were modest at CHF 12.7 million, indicating a capital-light model focused on scalable software solutions.

Earnings Power And Capital Efficiency

Nemetschek’s diluted EPS of CHF 1.40 demonstrates consistent earnings power, supported by high-margin software sales and recurring subscriptions. The company’s capital efficiency is evident in its ability to convert revenue into cash flow, with operating cash flow covering 156.7% of net income, highlighting strong liquidity management.

Balance Sheet And Financial Health

Nemetschek maintains a solid balance sheet with CHF 268.0 million in cash and equivalents against total debt of CHF 76.3 million, yielding a net cash position. This conservative leverage profile provides flexibility for strategic acquisitions or organic growth investments without compromising financial stability.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, driven by digitalization trends in construction and media. Its dividend of CHF 0.475 per share aligns with a payout ratio of ~34%, balancing shareholder returns with reinvestment needs. Future growth may hinge on expanding SaaS adoption and cross-selling opportunities across its segments.

Valuation And Market Expectations

With a market cap of CHF 6.64 billion, Nemetschek trades at a premium, reflecting its leadership in niche software markets and growth potential. A beta of 0.911 suggests lower volatility relative to the broader market, appealing to growth-oriented investors.

Strategic Advantages And Outlook

Nemetschek’s strategic advantages include its diversified software portfolio, strong brand recognition, and exposure to secular trends like BIM adoption and digital content creation. The outlook remains positive, supported by recurring revenue streams and global expansion opportunities, though competition in SaaS and macroeconomic sensitivity in construction could pose challenges.

Sources

Company annual reports, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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