investorscraft@gmail.com

Intrinsic ValuePIERER Mobility AG (PMAG.SW)

Previous CloseCHF57.60
Intrinsic Value
Upside potential
Previous Close
CHF57.60

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

PIERER Mobility AG is a leading European manufacturer of premium motorcycles, e-bikes, and related components, operating under globally recognized brands such as KTM, Husqvarna Motorcycles, and GASGAS. The company specializes in high-performance off-road and street motorcycles, mini-motorcycles, and e-bicycles, catering to both recreational and professional markets. Its diversified revenue streams include vehicle sales, spare parts, accessories, and digital solutions, reinforcing its position in the competitive leisure vehicle sector. PIERER Mobility leverages its strong brand equity and technological expertise to maintain a dominant presence in Europe while expanding into North America and other international markets. The company’s vertically integrated operations, including chassis component manufacturing under the WP brand, enhance cost efficiency and product differentiation. With a focus on innovation and sustainability, particularly in e-mobility, PIERER Mobility is well-positioned to capitalize on shifting consumer preferences toward electric and high-performance recreational vehicles.

Revenue Profitability And Efficiency

In FY 2022, PIERER Mobility reported revenue of CHF 2.44 billion, reflecting robust demand for its motorcycles and e-bikes. Net income stood at CHF 169.9 million, with diluted EPS of CHF 5.03, indicating solid profitability. Operating cash flow was strong at CHF 280.3 million, though capital expenditures of CHF 246.5 million highlight ongoing investments in production and innovation. The company’s ability to generate cash while funding growth initiatives underscores operational efficiency.

Earnings Power And Capital Efficiency

PIERER Mobility demonstrates consistent earnings power, supported by its premium brand positioning and diversified product portfolio. The company’s capital efficiency is evident in its ability to reinvest cash flows into high-return projects, such as e-mobility expansion and component manufacturing. Its focus on high-margin segments, including accessories and digital solutions, further enhances profitability and return on invested capital.

Balance Sheet And Financial Health

The company maintains a balanced financial structure, with CHF 278.7 million in cash and equivalents against total debt of CHF 535.3 million. This prudent leverage ratio provides flexibility for strategic investments while ensuring liquidity. PIERER Mobility’s solid balance sheet supports its growth ambitions and mitigates risks associated with cyclical demand in the recreational vehicle market.

Growth Trends And Dividend Policy

PIERER Mobility has shown steady growth, driven by international expansion and product innovation. The company’s dividend policy reflects its commitment to shareholder returns, with a dividend per share of CHF 1.97 in FY 2022. Future growth is expected to be fueled by e-bike adoption and premium motorcycle demand, though macroeconomic factors may influence near-term performance.

Valuation And Market Expectations

With a market capitalization of CHF 1.95 billion and a beta of 1.16, PIERER Mobility is viewed as a higher-risk, higher-reward investment within the consumer cyclical sector. The market likely prices in growth potential from e-mobility and global expansion, though competitive pressures and supply chain risks remain key considerations.

Strategic Advantages And Outlook

PIERER Mobility’s strategic advantages include its strong brand portfolio, vertical integration, and focus on innovation. The company is well-positioned to benefit from long-term trends in electric mobility and premium recreational vehicles. However, its outlook depends on maintaining competitive differentiation and navigating global supply chain challenges.

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