investorscraft@gmail.com

Intrinsic ValueRockwell Automation, Inc. (RWL.DE)

Previous Close354.50
Intrinsic Value
Upside potential
Previous Close
354.50

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

Rockwell Automation, Inc. is a global leader in industrial automation and digital transformation solutions, serving diverse end markets such as automotive, semiconductor, food and beverage, and oil and gas. The company operates through three core segments: Intelligent Devices, Software & Control, and Lifecycle Services, offering a comprehensive portfolio of hardware, software, and services. Its solutions enable operational efficiency, safety, and sustainability for industrial clients, positioning it as a key enabler of Industry 4.0. Rockwell Automation differentiates itself through integrated control systems, advanced analytics, and a strong ecosystem of distributors and partners. The company’s focus on high-growth sectors like renewable energy and life sciences further strengthens its market position. With a legacy dating back to 1903, Rockwell Automation combines deep domain expertise with innovation, making it a trusted partner for industrial digitalization. Its direct and indirect sales model ensures broad market reach, while its recurring revenue streams from services and software provide stability. The company competes with Siemens, ABB, and Schneider Electric but maintains a stronghold in North America and expanding international markets.

Revenue Profitability And Efficiency

Rockwell Automation reported revenue of EUR 8.26 billion for FY 2024, with net income of EUR 952.5 million, reflecting a net margin of approximately 11.5%. The company generated EUR 863.8 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of EUR 224.7 million indicate ongoing investments in innovation and operational infrastructure, supporting long-term growth.

Earnings Power And Capital Efficiency

Diluted EPS stood at EUR 8.28, underscoring the company’s earnings strength. Rockwell Automation’s capital efficiency is evident in its ability to sustain profitability while investing in high-margin software and services. The balance between growth investments and shareholder returns highlights disciplined capital allocation.

Balance Sheet And Financial Health

The company holds EUR 471 million in cash and equivalents, against total debt of EUR 4.09 billion, reflecting a leveraged but manageable position. Its strong operating cash flow supports debt servicing and strategic initiatives, ensuring financial flexibility.

Growth Trends And Dividend Policy

Rockwell Automation has demonstrated consistent growth in industrial automation demand, particularly in hybrid and process end markets. The company pays a dividend of EUR 2.32 per share, signaling a commitment to returning capital to shareholders while retaining funds for expansion.

Valuation And Market Expectations

With a market cap of EUR 32.74 billion and a beta of 1.37, Rockwell Automation is priced for growth but carries moderate volatility. Investors likely anticipate sustained demand for automation solutions, driven by digital transformation trends.

Strategic Advantages And Outlook

Rockwell Automation’s integrated solutions, strong distribution network, and focus on high-growth sectors provide a competitive edge. The company is well-positioned to capitalize on industrial digitization, though macroeconomic headwinds could impact near-term performance.

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