investorscraft@gmail.com

Intrinsic ValueStadler Rail AG (SRAIL.SW)

Previous CloseCHF19.81
Intrinsic Value
Upside potential
Previous Close
CHF19.81

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

Stadler Rail AG is a leading manufacturer of rail vehicles, specializing in high-speed, intercity, suburban, and regional trains, as well as trams, metros, and custom-built locomotives. The company operates through two core segments: Rolling Stock, which focuses on production, and Service and Components, offering maintenance, modernization, and spare parts. Stadler serves a global clientele across Europe, the Americas, and CIS countries, leveraging its Swiss engineering heritage to deliver high-quality, tailored solutions. Its market position is strengthened by a diversified product portfolio and a reputation for reliability, particularly in niche segments like bespoke rail vehicles. The company competes in a capital-intensive industry dominated by large players but differentiates itself through flexibility, innovation, and a strong service network. Stadler’s ability to secure long-term maintenance contracts alongside vehicle sales provides recurring revenue streams, enhancing financial stability. The growing emphasis on sustainable transport in Europe and emerging markets presents significant growth opportunities, though competition and cyclical demand remain key challenges.

Revenue Profitability And Efficiency

Stadler reported revenue of CHF 3.26 billion for the period, with net income of CHF 38.4 million, reflecting modest profitability in a capital-intensive sector. Operating cash flow stood at CHF 286.4 million, indicating solid cash generation, while capital expenditures of CHF -169.4 million suggest ongoing investments in production capacity. The company’s ability to convert revenue into cash underscores operational efficiency despite thin margins.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 0.38 reflects Stadler’s earnings power, though margins are constrained by high fixed costs and project-based revenue recognition. The company’s capital efficiency is supported by its service segment, which generates recurring income and offsets cyclicality in rolling stock sales. Operating cash flow coverage of capital expenditures indicates prudent reinvestment strategies.

Balance Sheet And Financial Health

Stadler maintains a robust balance sheet with CHF 1.26 billion in cash and equivalents against total debt of CHF 892.8 million, suggesting strong liquidity. The conservative leverage profile aligns with industry norms, and the company’s ability to fund operations internally reduces reliance on external financing. The solid cash position provides flexibility for growth initiatives or downturns.

Growth Trends And Dividend Policy

Stadler’s growth is tied to global rail infrastructure investments, with particular strength in European and emerging markets. The company pays a dividend of CHF 1.1 per share, reflecting a commitment to shareholder returns despite its capital-intensive model. Future growth may hinge on securing large-scale contracts and expanding service revenue streams.

Valuation And Market Expectations

With a market cap of CHF 2.05 billion and a beta of 0.71, Stadler is viewed as a stable player in the industrials sector. The valuation reflects expectations of steady growth, supported by long-term rail modernization trends. Investors likely price in moderate earnings expansion and sustained cash flow generation.

Strategic Advantages And Outlook

Stadler’s strategic advantages include its niche expertise in custom rail solutions and a global service network. The outlook is positive, driven by decarbonization trends favoring rail transport, though execution risks in large projects and supply chain volatility remain watch items. The company’s diversified backlog and service revenue provide resilience against economic cycles.

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