investorscraft@gmail.com

Intrinsic ValueVolkswagen AG (VOW3.DE)

Previous Close102.65
Intrinsic Value
Upside potential
Previous Close
102.65

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. Volkswagen’s revenue model is driven by vehicle sales, parts, and financial services, with a strong emphasis on innovation in electric vehicles (EVs) and autonomous driving technologies. The company holds a dominant position in Europe and maintains significant market share in North America and Asia-Pacific, leveraging its extensive manufacturing and distribution network. Its strategic focus on electrification, exemplified by the ID. series, positions it as a key player in the transition to sustainable mobility. Volkswagen’s scale, brand equity, and vertical integration provide a competitive edge in an industry characterized by high capital intensity and regulatory scrutiny.

Revenue Profitability And Efficiency

Volkswagen reported revenue of €324.7 billion in the latest fiscal year, with net income of €11.4 billion, reflecting a net margin of approximately 3.5%. The company’s operating cash flow stood at €17.2 billion, though significant capital expenditures of €27.4 billion highlight its heavy investment in EV infrastructure and R&D. Despite these outlays, Volkswagen maintains robust cash reserves of €40.3 billion, supporting its liquidity needs.

Earnings Power And Capital Efficiency

With diluted EPS of €21.39, Volkswagen demonstrates solid earnings power, though its capital efficiency is tempered by high reinvestment requirements. The company’s diversified revenue streams, including financial services, contribute to stable cash flows, but its capital-intensive operations result in a lower return on invested capital compared to less asset-heavy peers. The transition to EVs may further strain near-term profitability but could enhance long-term margins.

Balance Sheet And Financial Health

Volkswagen’s balance sheet reflects total debt of €196.5 billion, offset by €40.3 billion in cash and equivalents. The company’s leverage ratio is elevated, typical for the capital-intensive auto sector, but its strong brand equity and global scale provide financial flexibility. The liquidity position remains adequate, supported by consistent operating cash flows and access to capital markets.

Growth Trends And Dividend Policy

Volkswagen’s growth is underpinned by its aggressive EV rollout and expansion in emerging markets. The company paid a dividend of €15.42 per share, signaling confidence in its cash generation despite high capex. Long-term trends favor automakers with robust EV portfolios, but near-term challenges include supply chain disruptions and fluctuating commodity prices.

Valuation And Market Expectations

With a market cap of €48.5 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. The valuation implies skepticism about near-term earnings growth, though the company’s strategic initiatives could unlock value if successfully executed.

Strategic Advantages And Outlook

Volkswagen’s strategic advantages include its diversified brand portfolio, global manufacturing footprint, and leadership in EV innovation. The outlook hinges on its ability to navigate industry disruption, with success in electrification and software-defined vehicles critical to maintaining competitiveness. Regulatory tailwinds for clean energy and strong demand for premium vehicles could drive long-term growth.

Sources

Company filings, Bloomberg

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