investorscraft@gmail.com

Intrinsic ValueVoestalpine AG (VAS.DE)

Previous Close40.00
Intrinsic Value
Upside potential
Previous Close
40.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Voestalpine AG is a leading European steel and technology group, operating across four core divisions: Steel, Special Steel, Metal Engineering, and Metal Forming. The company serves high-demand industries such as automotive, construction, and industrial manufacturing, providing specialized steel products, precision components, and advanced metal processing solutions. Its vertically integrated model allows for cost-efficient production while maintaining high-quality standards, positioning it as a key supplier for OEMs and industrial clients. Voestalpine’s focus on innovation and sustainability, including efforts in green steel production, enhances its competitive edge in a sector increasingly driven by decarbonization. The company’s diversified product portfolio and strong regional presence in Europe provide resilience against cyclical market fluctuations, though it remains exposed to raw material price volatility and global steel demand trends. With a reputation for engineering excellence, Voestalpine maintains long-term partnerships with automotive and infrastructure clients, reinforcing its market leadership in high-value steel applications.

Revenue Profitability And Efficiency

Voestalpine reported revenue of €16.68 billion for FY 2024, with net income of €100.8 million, reflecting margin pressures amid elevated input costs. Operating cash flow stood at €1.45 billion, demonstrating solid cash generation despite capital expenditures of €1.08 billion. The company’s ability to sustain cash flow highlights operational efficiency, though profitability metrics remain sensitive to steel price cycles and energy costs.

Earnings Power And Capital Efficiency

Diluted EPS of €0.59 indicates moderate earnings power, constrained by industry-wide cost inflation. The company’s capital allocation prioritizes high-return projects, particularly in specialty steel and sustainable production technologies. While ROIC may fluctuate with steel market conditions, Voestalpine’s focus on premium segments supports long-term capital efficiency.

Balance Sheet And Financial Health

Voestalpine maintains a robust liquidity position with €1.32 billion in cash and equivalents, against total debt of €3.06 billion. The balance sheet reflects prudent leverage, though debt levels warrant monitoring given cyclical industry risks. Strong operating cash flow provides flexibility for debt servicing and strategic investments.

Growth Trends And Dividend Policy

Revenue growth is tied to industrial demand recovery, with strategic emphasis on high-margin segments like automotive components. The company offers a dividend of €0.70 per share, signaling commitment to shareholder returns despite earnings volatility. Future growth may hinge on decarbonization initiatives and expansion in value-added steel products.

Valuation And Market Expectations

With a market cap of €3.94 billion and a beta of 1.49, Voestalpine trades at a discount to peers, reflecting steel sector cyclicality. Investors likely price in near-term margin challenges but may reward progress in green steel adoption and cost optimization.

Strategic Advantages And Outlook

Voestalpine’s strengths lie in its technological expertise, diversified industrial exposure, and sustainability initiatives. While macroeconomic headwinds persist, its focus on premium steel solutions and operational resilience positions it for recovery. The outlook remains cautiously optimistic, contingent on stabilizing input costs and demand in core markets.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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