investorscraft@gmail.com

Intrinsic ValueSulzer Ltd (SUN.SW)

Previous CloseCHF166.20
Intrinsic Value
Upside potential
Previous Close
CHF166.20

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

Sulzer Ltd is a global leader in fluid engineering, operating through four key segments: Flow Equipment, Services, Chemtech, and Others. The company specializes in high-performance pumping, mixing, and separation technologies, serving industries such as oil and gas, chemicals, water treatment, and power generation. Its diversified product portfolio includes agitators, compressors, process solutions, and digital monitoring systems, positioning Sulzer as a critical enabler of industrial efficiency and sustainability. With a heritage dating back to 1834, Sulzer has built a strong reputation for engineering excellence and innovation, supported by a global footprint across Europe, the Americas, and Asia Pacific. The company’s competitive edge lies in its ability to integrate advanced digital solutions like condition monitoring and predictive maintenance, enhancing operational reliability for clients. Sulzer’s market position is reinforced by its focus on high-margin aftermarket services, which provide recurring revenue streams and deepen customer relationships. The firm’s expertise in complex fluid dynamics and its commitment to R&D ensure it remains at the forefront of industrial fluid management, catering to both traditional and emerging sectors such as renewable energy and healthcare.

Revenue Profitability And Efficiency

Sulzer reported revenue of CHF 3.53 billion for the period, with net income of CHF 261.9 million, reflecting a disciplined approach to cost management and operational efficiency. The diluted EPS of CHF 7.64 underscores solid profitability, while operating cash flow of CHF 323.8 million indicates healthy liquidity generation. Capital expenditures of CHF 82.7 million suggest a balanced reinvestment strategy to sustain growth without overleveraging.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, supported by its diversified industrial exposure and high-margin service offerings. Sulzer’s ability to convert revenue into operating cash flow (9.2% of revenue) highlights efficient capital deployment. Its focus on digital solutions and aftermarket services further enhances recurring income streams, contributing to stable earnings visibility.

Balance Sheet And Financial Health

Sulzer maintains a strong balance sheet, with CHF 1.06 billion in cash and equivalents against total debt of CHF 1.16 billion, indicating manageable leverage. The firm’s liquidity position is adequate to support ongoing operations and strategic investments, while its debt levels appear sustainable given its cash flow generation and market position.

Growth Trends And Dividend Policy

Sulzer’s growth is driven by demand for fluid engineering solutions in energy transition and industrial automation. The company’s dividend policy, with a payout of CHF 4.25 per share, reflects a commitment to shareholder returns while retaining flexibility for reinvestment. Its focus on high-growth sectors like water treatment and renewable energy provides a pathway for sustained top-line expansion.

Valuation And Market Expectations

With a market capitalization of CHF 5.09 billion and a beta of 1.36, Sulzer is viewed as a moderately volatile industrial play. Investors likely price in its niche expertise and aftermarket resilience, though macroeconomic cyclicality remains a consideration. The valuation reflects expectations of steady mid-single-digit growth and margin stability.

Strategic Advantages And Outlook

Sulzer’s strategic advantages include its engineering legacy, global service network, and digital innovation capabilities. The outlook is positive, supported by secular trends in sustainability and industrial efficiency. However, exposure to cyclical end markets requires prudent risk management. The company is well-positioned to capitalize on long-term infrastructure and energy transition investments.

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