investorscraft@gmail.com

Intrinsic ValueVossloh AG (VOS.DE)

Previous Close81.20
Intrinsic Value
Upside potential
Previous Close
81.20

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

Vossloh AG is a Germany-based industrial company specializing in rail infrastructure solutions, operating across three key divisions: Core Components, Customized Modules, and Lifecycle Solutions. The company serves a global market with products ranging from rail fastening systems and concrete ties to switches, crossings, and lifecycle maintenance services. Its diversified portfolio caters to light-rail, heavy-haul, and high-speed rail applications, positioning it as a critical supplier for rail network modernization and sustainability initiatives. Vossloh’s integrated approach—combining manufacturing, installation, and maintenance—enhances its value proposition in an industry where reliability and long-term performance are paramount. The company’s focus on innovation and efficiency aligns with global trends toward rail electrification and decarbonization, reinforcing its competitive edge in Europe and select international markets. With over a century of expertise, Vossloh maintains strong relationships with rail operators and infrastructure developers, leveraging its technical know-how to secure recurring revenue streams from both new projects and aftermarket services.

Revenue Profitability And Efficiency

Vossloh reported revenue of €1.21 billion in its latest fiscal year, with net income of €69.2 million, reflecting a disciplined cost structure and operational efficiency. The company generated €136.4 million in operating cash flow, supported by stable demand across its divisions. Capital expenditures of €55.7 million indicate ongoing investments in production capacity and technology, aligning with its growth strategy in rail infrastructure modernization.

Earnings Power And Capital Efficiency

Diluted EPS stood at €3.56, demonstrating Vossloh’s ability to convert revenue into shareholder returns. The company’s capital efficiency is underscored by its focus on high-margin lifecycle services and modular solutions, which complement its core manufacturing operations. Operating cash flow coverage of net income suggests sustainable earnings quality, though sector-specific cyclicality remains a factor.

Balance Sheet And Financial Health

Vossloh maintains a solid balance sheet with €94.7 million in cash and equivalents against total debt of €253.5 million, reflecting prudent leverage. The company’s liquidity position supports its dividend policy and growth initiatives, while its industrials-sector beta of 1.095 indicates moderate sensitivity to broader market volatility.

Growth Trends And Dividend Policy

Vossloh’s growth is tied to global rail infrastructure spending, with opportunities in high-speed rail and urban transit expansions. The company pays a dividend of €1.1 per share, balancing shareholder returns with reinvestment needs. Its lifecycle services division offers recurring revenue potential, mitigating cyclical swings in new project demand.

Valuation And Market Expectations

With a market capitalization of approximately €1.38 billion, Vossloh trades at a valuation reflective of its niche expertise and steady cash flows. Investors likely price in long-term rail sector tailwinds, though macroeconomic and regulatory risks may influence multiples.

Strategic Advantages And Outlook

Vossloh’s strategic advantages lie in its integrated rail solutions, technical expertise, and established customer relationships. The outlook remains positive, driven by rail’s role in sustainable transport, though supply chain dynamics and raw material costs warrant monitoring. The company is well-positioned to capitalize on infrastructure upgrades in Europe and targeted international markets.

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