investorscraft@gmail.com

Intrinsic ValueVarta AG (VAR1.SW)

Previous CloseCHF57.10
Intrinsic Value
Upside potential
Previous Close
CHF57.10

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, focusing on high-performance energy storage solutions across two core segments: Lithium-Ion Solutions & Microbatteries and Household Batteries. The company serves diverse markets, including medical devices, wearables, industrial applications, and consumer electronics, leveraging its expertise in zinc-air and lithium-ion technologies. Its microbatteries are critical components in hearing aids, wireless headphones, and medical diagnostic tools, positioning Varta as a niche leader in precision power solutions. The Household Batteries segment caters to everyday consumer needs with rechargeable batteries, power banks, and energy storage systems, though it faces stiff competition from larger global players. Varta’s strategic focus on innovation and miniaturization gives it an edge in high-growth sectors like IoT and portable medical devices, but its reliance on specialized markets exposes it to cyclical demand and supply chain risks. The company’s German engineering heritage and Montana Tech Components AG ownership provide stability, but scalability remains a challenge against Asian battery giants.

Revenue Profitability And Efficiency

In FY 2022, Varta reported revenue of CHF 806.9 million, reflecting its established market presence, but net income declined sharply to a loss of CHF 200.4 million due to operational inefficiencies and rising costs. Operating cash flow of CHF 20.4 million was overshadowed by heavy capital expenditures of CHF 140.8 million, signaling aggressive reinvestment but strained liquidity. The diluted EPS of -CHF 4.96 underscores profitability challenges amid competitive and macroeconomic pressures.

Earnings Power And Capital Efficiency

Varta’s negative earnings power in 2022 highlights structural headwinds, including raw material inflation and R&D costs. The company’s capital efficiency is constrained by high capex demands for lithium-ion expansion, though its focus on high-margin microbatteries could improve returns if demand for medical and wearable devices accelerates. Debt levels (CHF 87.1 million) remain manageable relative to cash reserves (CHF 108.7 million), but sustained losses may pressure balance sheet flexibility.

Balance Sheet And Financial Health

Varta’s balance sheet shows moderate leverage, with total debt at CHF 87.1 million against cash equivalents of CHF 108.7 million, providing near-term liquidity. However, the net income deficit and negative free cash flow (after CHF 140.8 million in capex) raise concerns about long-term solvency if operational turnaround efforts falter. The absence of dividends aligns with capital preservation priorities.

Growth Trends And Dividend Policy

Growth is driven by secular demand for energy storage in medical and IoT applications, but 2022’s revenue stagnation and losses suggest execution risks. Varta suspended dividends (CHF 0/share) to conserve cash for R&D and capacity expansion, prioritizing future competitiveness over shareholder returns. Market cap erosion (CHF 356 million) reflects investor skepticism about near-term recovery.

Valuation And Market Expectations

Varta’s depressed valuation (beta of 1.56 signals high volatility) mirrors concerns over profitability and capex intensity. The market appears to discount its niche strengths until clearer signs of margin improvement emerge. A rerating hinges on successful lithium-ion scaling and cost discipline.

Strategic Advantages And Outlook

Varta’s technological leadership in microbatteries and medical applications provides a defensible moat, but macroeconomic and competitive pressures necessitate faster innovation. The outlook remains cautious; upside depends on stabilizing margins, leveraging its industrial partnerships, and diversifying beyond cyclical consumer segments.

Sources

Company filings, SIX Swiss Exchange 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