investorscraft@gmail.com

Intrinsic ValueSixt SE (SIX2.DE)

Previous Close66.25
Intrinsic Value
Upside potential
Previous Close
66.25

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

Sixt SE is a leading mobility services provider operating in Germany and internationally, specializing in vehicle rental, car sharing, and subscription-based mobility solutions. The company serves both private and business customers through a network of approximately 900 corporate and franchise stations, offering a diversified fleet of utility and leisure vehicles. Its revenue model is anchored in rental fees, subscription services, and ancillary charges, positioning it as a flexible alternative to traditional car ownership. Sixt competes in the highly fragmented rental and leasing industry, where scale, brand recognition, and digital integration are critical. The company differentiates itself through premium service offerings, a strong European footprint, and strategic partnerships with ride-hailing and mobility platforms. Its focus on digital transformation, including app-based bookings and seamless customer experiences, reinforces its competitive edge in an evolving market increasingly shaped by sustainability and shared mobility trends.

Revenue Profitability And Efficiency

Sixt reported revenue of €4.0 billion in the latest fiscal year, with net income of €243.9 million, reflecting a recovery in travel demand post-pandemic. The company's operating cash flow of €1.08 billion underscores robust operational efficiency, while capital expenditures of €89.9 million indicate disciplined reinvestment. Diluted EPS of €5.19 highlights earnings resilience despite macroeconomic headwinds.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by high-margin ancillary services and a scalable franchise model. Its capital efficiency is tempered by elevated debt levels (€3.13 billion), though strong cash flow generation mitigates refinancing risks. The asset-light franchise network contributes to capital-light growth in key markets.

Balance Sheet And Financial Health

Sixt maintains €163.6 million in cash against €3.13 billion in total debt, reflecting leveraged but manageable liquidity. The balance sheet is structured to support fleet investments, with lease liabilities typical for the industry. Debt maturity profiles and covenant compliance remain focal points for financial stability.

Growth Trends And Dividend Policy

Growth is driven by international expansion and digital adoption, with car-sharing and subscription services gaining traction. The €3.90 dividend per share signals confidence in cash flow sustainability, yielding approximately 2.3% at current valuations. Shareholder returns are balanced against reinvestment needs in fleet electrification and technology.

Valuation And Market Expectations

At a €3.46 billion market cap, Sixt trades at a premium to peers, reflecting its brand strength and growth potential in alternative mobility. The beta of 1.68 indicates higher volatility, aligning with sector cyclicality. Market expectations hinge on execution in premium segments and EV fleet integration.

Strategic Advantages And Outlook

Sixt's advantages include its pan-European network, premium brand positioning, and agility in adopting new mobility models. Near-term challenges include interest rate impacts on fleet financing, while long-term opportunities lie in sustainable mobility partnerships. The outlook remains cautiously optimistic, contingent on travel demand stability and operational execution.

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