investorscraft@gmail.com

Intrinsic ValueVAT Group AG (VACN.SW)

Previous CloseCHF501.20
Intrinsic Value
Upside potential
Previous Close
CHF501.20

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

VAT Group AG is a leading provider of vacuum valve solutions, primarily serving the semiconductor, display, photovoltaics, and vacuum coating industries. The company operates through two key segments: Valves, which designs and manufactures high-precision vacuum valves, and Global Service, offering aftermarket support, repairs, and upgrades. Its products, including gas inlet valves, multi-valve modules, and vacuum chambers, are critical for advanced manufacturing processes, positioning VAT as a key enabler of industrial and research applications. The company’s strong presence in Europe, the U.S., and Asia underscores its global reach, with a reputation for reliability and innovation in high-growth sectors like semiconductor fabrication. VAT’s market leadership is reinforced by its deep technical expertise and ability to deliver customized solutions, making it a preferred partner for cutting-edge manufacturing environments. Its focus on high-margin service offerings further strengthens its competitive moat in an industry where precision and uptime are paramount.

Revenue Profitability And Efficiency

VAT Group reported CHF 942.2 million in revenue for the latest fiscal period, with net income reaching CHF 211.8 million, reflecting a robust profit margin. The company’s operating cash flow of CHF 240.6 million highlights strong operational efficiency, while capital expenditures of CHF -46.6 million indicate disciplined investment in growth. These metrics underscore VAT’s ability to convert sales into cash effectively.

Earnings Power And Capital Efficiency

With diluted EPS of CHF 7.05, VAT Group demonstrates solid earnings power, supported by its high-value product mix and service offerings. The absence of total debt and a healthy cash position of CHF 158.1 million further emphasize efficient capital management, allowing the company to reinvest in innovation while maintaining financial flexibility.

Balance Sheet And Financial Health

VAT Group maintains a strong balance sheet, with no debt and CHF 158.1 million in cash and equivalents. This conservative financial structure provides stability and resilience, enabling the company to navigate cyclical industry demand without leverage-related risks. The lack of debt also positions VAT favorably for strategic investments or acquisitions.

Growth Trends And Dividend Policy

VAT Group’s growth is tied to the expansion of the semiconductor and advanced manufacturing sectors, which continue to drive demand for its vacuum valve solutions. The company’s dividend policy, with a payout of CHF 6.25 per share, reflects its commitment to returning capital to shareholders while retaining sufficient funds for reinvestment in high-return opportunities.

Valuation And Market Expectations

With a market capitalization of CHF 9.14 billion and a beta of 1.26, VAT Group is valued as a growth-oriented industrial player with moderate volatility. Investors likely price in continued demand for its specialized valves, particularly in semiconductor fabrication, where technological advancements require increasingly sophisticated vacuum solutions.

Strategic Advantages And Outlook

VAT Group’s strategic advantages lie in its niche expertise, global service network, and strong relationships with leading semiconductor manufacturers. The outlook remains positive, supported by secular growth in chip demand and industrial automation, though macroeconomic fluctuations in key markets could influence near-term performance. The company’s focus on innovation and aftermarket services positions it well for sustained profitability.

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