investorscraft@gmail.com

Intrinsic ValueK+S AG (SDF.DE)

Previous Close13.82
Intrinsic Value
Upside potential
Previous Close
13.82

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

K+S AG is a Germany-based global supplier of mineral products, primarily serving the agricultural and industrial sectors. The company operates through two key segments: Agriculture and Industry+. The Agriculture segment focuses on potassium chloride and specialty fertilizers tailored for diverse crops, including cereals, corn, and chloride-sensitive plants like citrus fruits. Its product portfolio, marketed under brands such as KALISOP and PATENTKALI, addresses nutrient-specific needs, enhancing crop yields and soil health. The Industry+ segment provides high-purity potash, magnesium, and salt products for industrial applications, including food processing and de-icing, under brands like BÄCKERSTOLZ and SOLSEL. K+S AG holds a strong position in the European agricultural inputs market, leveraging its extensive distribution network and long-standing customer relationships. While it faces competition from global players like Nutrien and Mosaic, its focus on specialty products and sustainable farming solutions differentiates it in a commoditized industry. The company’s integrated production facilities and cost-efficient mining operations further bolster its competitive edge.

Revenue Profitability And Efficiency

In FY 2024, K+S AG reported revenue of €3.65 billion, reflecting its scale in the agricultural and industrial minerals market. However, the company posted a net loss of €66.8 million, with diluted EPS at -€0.37, indicating margin pressures from input costs or pricing dynamics. Operating cash flow stood at €590.8 million, demonstrating solid cash generation despite profitability challenges. Capital expenditures of €505.2 million suggest ongoing investments in production efficiency or capacity expansion.

Earnings Power And Capital Efficiency

K+S AG’s operating cash flow of €590.8 million underscores its ability to generate liquidity, though net income remains negative. The company’s capital expenditures, nearly matching its operating cash flow, indicate a focus on maintaining or upgrading assets. The balance between cash flow and reinvestment highlights a disciplined approach to capital allocation, albeit with limited near-term earnings leverage.

Balance Sheet And Financial Health

K+S AG maintains a moderate financial position, with €317.6 million in cash and equivalents against total debt of €745.9 million. The debt level appears manageable relative to its market cap of €2.87 billion and operating cash flow. The company’s liquidity and leverage ratios suggest stability, though profitability challenges could strain debt servicing if prolonged.

Growth Trends And Dividend Policy

Despite a net loss, K+S AG paid a dividend of €0.15 per share, signaling commitment to shareholder returns. Growth prospects hinge on demand for specialty fertilizers and industrial minerals, though cyclical agricultural markets and input cost volatility pose risks. The company’s ability to stabilize profitability will be critical for sustained dividend payouts and reinvestment.

Valuation And Market Expectations

With a market cap of €2.87 billion and a beta of 0.59, K+S AG is viewed as a relatively stable player in the agricultural inputs sector. The negative EPS reflects investor skepticism about near-term earnings recovery, but the dividend yield and cash flow generation may appeal to income-focused investors. Valuation metrics likely factor in cyclical headwinds and long-term demand for crop nutrients.

Strategic Advantages And Outlook

K+S AG’s strengths lie in its diversified product portfolio, strong European market presence, and focus on sustainable agriculture. However, profitability challenges and commodity price exposure remain key risks. The outlook depends on operational efficiency improvements, stable fertilizer demand, and potential growth in high-margin specialty products. Strategic investments in R&D and cost optimization could enhance competitiveness over time.

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