investorscraft@gmail.com

Intrinsic ValueSalzgitter AG (SZG.DE)

Previous Close45.40
Intrinsic Value
Upside potential
Previous Close
45.40

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

Salzgitter AG is a diversified steel and technology company operating globally, with a strong presence in Europe. The company’s operations are segmented into Strip Steel, Plate/Section Steel, Mannesmann, Trading, and Technology, each catering to distinct industrial needs. Its Strip Steel segment produces high-quality branded and special steels for construction and automotive applications, while Plate/Section Steel serves heavy industries like shipbuilding and mechanical engineering. The Mannesmann segment specializes in tubes and pipes for energy and automotive sectors, reinforcing its role in infrastructure development. The Trading segment ensures broad market reach through a network of global agencies, while the Technology segment provides specialized machinery for beverage packaging and elastomer production. Salzgitter’s integrated approach—combining steel production with downstream services like logistics and R&D—positions it as a resilient player in the cyclical steel industry. Despite sector volatility, the company leverages its long-standing expertise and diversified portfolio to mitigate risks and capitalize on industrial demand trends.

Revenue Profitability And Efficiency

Salzgitter reported revenue of €10.01 billion for the period, reflecting its scale in the steel industry. However, net income stood at a loss of €352.2 million, with diluted EPS of -€6.51, indicating significant margin pressures, likely due to rising input costs or pricing challenges. Operating cash flow of €308.8 million suggests some operational resilience, though capital expenditures of €968.8 million highlight heavy reinvestment needs.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore earnings challenges, possibly tied to cyclical downturns or cost inefficiencies. Operating cash flow, while positive, is overshadowed by substantial capex, indicating aggressive capital deployment. The balance between reinvestment and profitability remains critical for improving capital efficiency in a capital-intensive industry.

Balance Sheet And Financial Health

Salzgitter maintains €1.0 billion in cash and equivalents, providing liquidity against €1.76 billion in total debt. The debt level is manageable relative to its market cap of €1.17 billion, but the net loss raises concerns about leverage sustainability. The company’s ability to navigate steel market cycles will be pivotal for maintaining financial stability.

Growth Trends And Dividend Policy

Despite recent losses, Salzgitter continues to pay a dividend of €0.65 per share, signaling commitment to shareholder returns. Growth prospects hinge on industrial demand recovery and efficient capex utilization. The steel sector’s cyclicality necessitates cautious optimism, with long-term trends like infrastructure spending potentially driving future revenue.

Valuation And Market Expectations

With a beta of 2.024, Salzgitter’s stock is highly sensitive to market movements, reflecting sector volatility. The negative earnings and elevated capex suggest muted near-term valuation upside, though its diversified operations may appeal to investors betting on a steel market rebound.

Strategic Advantages And Outlook

Salzgitter’s diversified segments and vertical integration provide strategic buffers against sector downturns. Its focus on high-grade steel and technology niches offers differentiation. However, macroeconomic headwinds and input cost inflation pose risks. The outlook depends on operational efficiency improvements and sustained demand in core markets like construction and energy.

Sources

Company filings, market data

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