investorscraft@gmail.com

Intrinsic ValueOHB SE (OHB.DE)

Previous Close299.00
Intrinsic Value
Upside potential
Previous Close
299.00

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

OHB SE is a Germany-based space and technology company specializing in aerospace, satellite systems, and digital solutions. The company operates through three core segments: Space Systems, Aerospace, and Digital. Its Space Systems segment focuses on small satellites for navigation, research, and Earth observation, while the Aerospace segment handles aviation and space product assembly. The Digital segment provides mechatronic systems, radio telescope projects, and cybersecurity services. OHB SE serves institutional clients, including government space agencies and private aerospace firms, positioning itself as a mid-tier player in Europe's competitive aerospace sector. The company differentiates itself through specialized satellite manufacturing and research-driven projects, such as contributions to the International Space Station and deep-space exploration models. Its diversified revenue streams—spanning hardware production, technology services, and digital applications—provide resilience against cyclical aerospace demand. However, reliance on government contracts introduces budgetary and political risks. OHB SE maintains a strong technological foundation but faces competition from larger aerospace conglomerates and emerging NewSpace entrants.

Revenue Profitability And Efficiency

OHB SE reported revenue of €1.0 billion for the period, reflecting its established position in the aerospace sector. However, net income was negative at €-196k, with diluted EPS of €-0.01, indicating margin pressures. Operating cash flow stood at €159.8 million, suggesting reasonable operational efficiency, while capital expenditures were modest at €-15.3 million, implying disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative net income highlights challenges in translating revenue into profitability, possibly due to high R&D or project execution costs. Operating cash flow remains healthy, but capital efficiency metrics are subdued, as evidenced by the marginal net loss. The aerospace segment’s long project cycles may delay earnings realization, though backlog visibility could support future cash flows.

Balance Sheet And Financial Health

OHB SE maintains a solid liquidity position with €118.0 million in cash and equivalents, against total debt of €195.4 million, indicating manageable leverage. The balance sheet appears stable, with no immediate solvency concerns, though the negative net income warrants monitoring. The company’s ability to fund operations via operating cash flow reduces near-term refinancing risks.

Growth Trends And Dividend Policy

Despite profitability challenges, OHB SE sustains a dividend of €0.6 per share, signaling confidence in cash flow stability. Growth prospects hinge on government-funded space programs and commercial satellite demand, though geopolitical and budgetary uncertainties may influence long-term trends. The company’s backlog and project pipeline will be critical drivers of future revenue expansion.

Valuation And Market Expectations

With a market cap of €1.22 billion and a beta of 0.61, OHB SE is perceived as a lower-risk aerospace play relative to peers. Investors likely price in steady government contracts but remain cautious about margin recovery. The valuation reflects a balance between its niche expertise and earnings volatility.

Strategic Advantages And Outlook

OHB SE’s strengths lie in its specialized satellite capabilities and diversified aerospace services. However, profitability improvement and competitive positioning against larger rivals remain key challenges. The outlook depends on sustained public-sector investment in space infrastructure and successful execution of high-margin projects. Strategic partnerships or technological breakthroughs could enhance its market standing.

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