investorscraft@gmail.com

Intrinsic ValueVarta AG (VAR1.DE)

Previous Close1.21
Intrinsic Value
Upside potential
Previous Close
1.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Varta AG operates as a specialized battery manufacturer with a dual-segment focus on lithium-ion solutions and household batteries. The company serves niche markets such as hearing aids, wearables, and industrial applications, leveraging its expertise in microbattery technology. Its lithium-ion segment targets high-growth areas like wireless audio and medical devices, while the household segment provides conventional and rechargeable batteries for consumer use. Varta holds a strong position in the European market, supported by its long-standing heritage and technological innovation. The company’s strategic emphasis on energy storage solutions aligns with broader trends toward electrification and portable power, though it faces competition from larger global players. Varta’s vertically integrated production and R&D capabilities provide a competitive edge in custom battery solutions, particularly for specialized industrial and medical applications.

Revenue Profitability And Efficiency

In FY 2022, Varta reported revenue of €806.9 million but recorded a net loss of €200.4 million, reflecting operational challenges and cost pressures. The diluted EPS of -€4.96 underscores profitability struggles, likely tied to rising input costs and competitive pricing. Operating cash flow of €20.4 million was overshadowed by significant capital expenditures of €140.8 million, indicating heavy investment in capacity expansion or R&D.

Earnings Power And Capital Efficiency

Varta’s negative earnings highlight inefficiencies in its cost structure, with capital expenditures exceeding operating cash flow. The company’s focus on high-value lithium-ion solutions may improve margins over time, but near-term profitability remains constrained. The lack of positive free cash flow suggests reliance on external financing to sustain growth initiatives.

Balance Sheet And Financial Health

Varta’s balance sheet shows €108.7 million in cash against €87.1 million in total debt, providing moderate liquidity. However, the net loss and high capex raise concerns about long-term solvency if profitability does not improve. The absence of dividends aligns with its reinvestment strategy but may deter income-focused investors.

Growth Trends And Dividend Policy

Varta’s growth is tied to demand for microbatteries and energy storage, though FY 2022 results reflect setbacks. The company suspended dividends to preserve capital, prioritizing R&D and market expansion. Future growth hinges on scaling lithium-ion solutions and mitigating cost pressures.

Valuation And Market Expectations

With a market cap of €51.6 million and negative earnings, Varta trades at distressed valuations. Investors likely price in turnaround potential, but skepticism persists due to profitability challenges. The beta of 0.871 suggests lower volatility than the broader market.

Strategic Advantages And Outlook

Varta’s niche expertise and vertical integration offer long-term advantages, but execution risks remain. The outlook depends on improving operational efficiency and capitalizing on energy storage trends. Success in high-margin segments could restore investor confidence.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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