investorscraft@gmail.com

Intrinsic ValueVolkswagen AG (VOW.DE)

Previous Close102.90
Intrinsic Value
Upside potential
Previous Close
102.90

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

Volkswagen AG is a global leader in the automotive industry, operating across four key segments: Passenger Cars and Light Commercial Vehicles, Commercial Vehicles, Power Engineering, and Financial Services. The company’s diversified portfolio includes iconic brands such as Volkswagen, Audi, Porsche, Bentley, Lamborghini, and Ducati, catering to a broad spectrum of consumer and commercial markets. Its revenue model is driven by vehicle sales, parts, and financial services, with a strong emphasis on innovation in electric mobility and digitalization. Volkswagen holds a dominant position in Europe and maintains significant market share in North America and Asia-Pacific, leveraging its scale and brand equity to compete with rivals like Toyota and Stellantis. The company’s strategic focus on electrification, exemplified by its ID. series, positions it as a key player in the transition to sustainable mobility. Additionally, its Financial Services segment enhances customer loyalty through leasing, insurance, and fleet management solutions, creating a vertically integrated ecosystem.

Revenue Profitability And Efficiency

Volkswagen reported revenue of €324.7 billion in the latest fiscal year, reflecting its vast global operations. Net income stood at €11.4 billion, with diluted EPS of €21.39, indicating robust profitability despite industry headwinds. Operating cash flow was €17.2 billion, though capital expenditures of €27.4 billion highlight significant investments in electrification and digital transformation. The company’s scale allows for efficient cost management, but margins remain sensitive to raw material prices and supply chain disruptions.

Earnings Power And Capital Efficiency

Volkswagen’s earnings power is underpinned by its diversified brand portfolio and strong pricing power, particularly in premium segments like Porsche and Audi. The company’s capital efficiency is tempered by high R&D and capex requirements, as it transitions to electric vehicles (EVs) and autonomous driving. Its Financial Services segment contributes stable earnings, mitigating cyclicality in auto sales. However, elevated debt levels (€196.5 billion) necessitate careful capital allocation.

Balance Sheet And Financial Health

The company’s balance sheet shows €40.3 billion in cash and equivalents, providing liquidity against €196.5 billion in total debt. While leverage is high, Volkswagen’s strong cash generation and access to capital markets support financial flexibility. The automotive industry’s capital-intensive nature requires ongoing scrutiny of debt metrics, but the company’s investment-grade rating and diversified revenue streams mitigate near-term risks.

Growth Trends And Dividend Policy

Volkswagen’s growth is driven by its EV offensive, with plans to launch 70+ electric models by 2030. Regional expansion in China and North America remains a priority. The company paid a dividend of €15.3 per share, reflecting a commitment to shareholder returns. However, dividend sustainability depends on maintaining profitability amid heavy EV investments and macroeconomic uncertainties.

Valuation And Market Expectations

With a market cap of €48.4 billion and a beta of 1.07, Volkswagen trades at a discount to some peers, reflecting investor concerns over execution risks in its EV transition. Market expectations hinge on successful electrification, margin improvement, and navigating regulatory pressures. The stock’s valuation incorporates skepticism about near-term earnings growth despite long-term potential.

Strategic Advantages And Outlook

Volkswagen’s strategic advantages include its strong brand portfolio, global scale, and early-mover position in EVs. The outlook depends on executing its electrification roadmap, managing supply chain bottlenecks, and adapting to regulatory changes. While challenges persist, the company’s R&D prowess and financial resilience position it to capitalize on long-term industry shifts toward sustainability and connectivity.

Sources

Company filings, Bloomberg, investor presentations

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