investorscraft@gmail.com

Intrinsic ValueOSRAM Licht AG (OSR.DE)

Previous Close52.40
Intrinsic Value
Upside potential
Previous Close
52.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

OSRAM Licht AG operates as a global leader in lighting technology, specializing in high-performance optoelectronics, automotive lighting, and digital solutions. The company’s core revenue model is driven by its diversified product portfolio, including LEDs, infrared sensors, laser diodes, and specialized lighting systems for automotive, industrial, and entertainment applications. OSRAM serves a broad customer base, leveraging its strong R&D capabilities to innovate in energy-efficient and smart lighting solutions. Its market position is reinforced by well-established brands such as OSRAM, SYLVANIA, and Clay Paky, which cater to niche segments like horticulture, medical technology, and stage lighting. The company operates in a competitive landscape dominated by technological advancements and regulatory shifts toward sustainability, positioning itself as a key player in the transition to LED and laser-based lighting. Despite challenges in the automotive sector, OSRAM maintains a strategic edge through vertical integration and partnerships with global OEMs. Its focus on high-growth areas, such as UV-C disinfection and LiDAR for autonomous vehicles, further strengthens its long-term market relevance.

Revenue Profitability And Efficiency

In FY 2022, OSRAM reported revenue of €4.82 billion, reflecting its broad market reach but also a net loss of €444 million, driven by restructuring costs and macroeconomic pressures. Operating cash flow stood at €474 million, indicating resilience in core operations, though capital expenditures of €537 million highlight ongoing investments in technology and capacity expansion. The diluted EPS of -€4.71 underscores profitability challenges amid sector-wide headwinds.

Earnings Power And Capital Efficiency

OSRAM’s earnings power is constrained by its negative net income, though its operating cash flow suggests underlying operational stability. The company’s capital efficiency is under pressure due to high capex requirements, particularly in R&D and production modernization. Its ability to monetize innovations in automotive and industrial lighting will be critical to improving returns on invested capital.

Balance Sheet And Financial Health

OSRAM’s balance sheet shows €1.09 billion in cash and equivalents against total debt of €2.8 billion, indicating moderate leverage. The liquidity position appears manageable, but the debt load could limit financial flexibility if profitability does not recover. The company’s subsidiary structure under ams AG may provide additional support for strategic initiatives.

Growth Trends And Dividend Policy

Despite negative earnings, OSRAM paid a dividend of €4.02 per share in FY 2022, likely reflecting its historical commitment to shareholders. Growth prospects hinge on demand for advanced lighting solutions in automotive and industrial markets, though near-term trends are clouded by economic uncertainty and supply chain disruptions.

Valuation And Market Expectations

The market appears to price OSRAM cautiously, given its profitability challenges and high capex demands. Investors likely focus on its long-term potential in high-tech lighting applications, but valuation multiples remain subdued until earnings stabilize.

Strategic Advantages And Outlook

OSRAM’s strategic advantages lie in its technological expertise and strong brand equity in niche lighting markets. The outlook depends on successful execution in high-growth segments like UV-C and automotive LiDAR, though macroeconomic and competitive risks persist. Its alignment with sustainability trends could drive future demand.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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