investorscraft@gmail.com

Intrinsic ValueSixt SE (SIX3.DE)

Previous Close53.40
Intrinsic Value
Upside potential
Previous Close
53.40

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 operates as a leading mobility service provider, specializing in vehicle rentals, car sharing, and subscription services across Germany and international markets. The company serves both private and business customers with a diversified portfolio that includes utility vehicles, holiday rentals, and transfer services. With approximately 900 corporate and franchise stations as of 2021, Sixt leverages an extensive network to maintain a competitive edge in the rental and leasing industry. Its vertically integrated model allows for control over fleet management, pricing, and customer experience, positioning it as a premium brand in the mobility sector. The company’s focus on digital transformation, including app-based bookings and flexible subscription models, aligns with evolving consumer preferences for convenience and sustainability. Sixt’s strong brand recognition and operational scale enable it to compete effectively against global peers while capitalizing on the growing demand for flexible mobility solutions.

Revenue Profitability And Efficiency

Sixt reported revenue of €4.0 billion, with net income of €243.9 million, reflecting a solid profitability margin. The company’s operating cash flow of €1.08 billion underscores efficient cash generation, supported by disciplined capital expenditures of €89.9 million. These metrics highlight Sixt’s ability to balance growth investments with profitability, maintaining a robust financial position in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of €5.19 demonstrates Sixt’s earnings strength, driven by high fleet utilization and pricing power. The company’s capital efficiency is evident in its ability to generate substantial cash flow relative to its asset base, enabling reinvestment in fleet modernization and digital infrastructure while sustaining shareholder returns.

Balance Sheet And Financial Health

Sixt’s balance sheet shows €163.6 million in cash and equivalents against total debt of €3.13 billion, indicating a leveraged but manageable structure. The company’s liquidity position is supported by strong operating cash flow, providing flexibility to service debt and fund operations. Fleet financing remains a key focus, with leases and loans structured to align with revenue cycles.

Growth Trends And Dividend Policy

Sixt has demonstrated resilience in post-pandemic recovery, with growth driven by international expansion and digital adoption. The company’s dividend of €3.92 per share reflects a commitment to returning capital to shareholders, supported by stable earnings and cash flow. Future growth may hinge on scaling subscription services and optimizing fleet turnover.

Valuation And Market Expectations

With a market cap of €3.39 billion and a beta of 1.68, Sixt is viewed as a higher-risk, growth-oriented play in the mobility sector. Investors likely price in expectations for continued international expansion and margin improvement, though macroeconomic volatility could impact near-term performance.

Strategic Advantages And Outlook

Sixt’s strategic advantages include its strong brand, diversified service offerings, and scalable franchise model. The outlook remains positive, with opportunities in electric vehicle rentals and digital mobility platforms. However, competition and fleet cost inflation pose challenges, requiring ongoing operational discipline to sustain margins.

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