investorscraft@gmail.com

Intrinsic ValueVitesco Technologies Group AG (VTSC.DE)

Previous Close52.90
Intrinsic Value
Upside potential
Previous Close
52.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Vitesco Technologies Group AG operates as a key player in the automotive components sector, specializing in advanced drivetrain solutions for hybrid, electric, and combustion engine vehicles. The company’s revenue model is driven by its four core segments: Electrification Technology, Electronic Controls, Sensing & Actuation, and Contract Manufacturing. Its product portfolio includes 48-volt electrification systems, electric drive units, power electronics, and exhaust-gas solutions, positioning it as a critical supplier in the transition toward sustainable mobility. Vitesco serves global automakers, leveraging its engineering expertise to address stringent emissions regulations and the growing demand for electrified powertrains. The company’s strategic focus on electrification aligns with industry megatrends, though it faces competition from established suppliers and emerging EV-focused entrants. Its market position is reinforced by long-term contracts and technological differentiation, particularly in high-efficiency components for hybrid and battery-electric vehicles. Despite cyclical pressures in the automotive sector, Vitesco’s diversified product mix and R&D investments provide resilience amid shifting industry dynamics.

Revenue Profitability And Efficiency

In FY 2023, Vitesco reported revenue of EUR 9.23 billion, reflecting its scale in the automotive supply chain. However, the company posted a net loss of EUR 96.4 million, with diluted EPS of -EUR 2.41, underscoring margin pressures from rising input costs and electrification investments. Operating cash flow stood at EUR 629 million, indicating solid cash generation despite profitability challenges. Capital expenditures of EUR 662.5 million highlight its commitment to capacity expansion and technological innovation.

Earnings Power And Capital Efficiency

Vitesco’s earnings power is constrained by its current net loss, but its operating cash flow suggests underlying operational strength. The company’s capital efficiency is weighed down by high capex, though these investments are critical for long-term competitiveness in electrification. Its ability to convert revenue into cash flow demonstrates resilience, but sustained profitability improvements will be necessary to justify its capital allocation strategy.

Balance Sheet And Financial Health

Vitesco maintains a robust balance sheet with EUR 1.03 billion in cash and equivalents, providing liquidity for ongoing investments. Total debt of EUR 714.9 million is manageable relative to its cash position, reflecting prudent leverage. The company’s financial health is supported by its ability to generate operating cash flow, though its negative net income warrants monitoring for sustained turnaround efforts.

Growth Trends And Dividend Policy

Vitesco’s growth is tied to the automotive industry’s electrification shift, with its electrification segment poised for expansion. The company paid a dividend of EUR 0.25 per share in FY 2023, signaling confidence in its cash flow stability despite profitability challenges. Future growth will depend on scaling its EV-related offerings and improving cost structures in a competitive market.

Valuation And Market Expectations

With a market cap of EUR 2.12 billion and a beta of 0.563, Vitesco is viewed as a moderate-risk investment relative to the broader market. Valuation reflects skepticism about near-term profitability but acknowledges its strategic positioning in electrification. Investors likely await clearer signs of margin recovery and electrification revenue growth to justify higher multiples.

Strategic Advantages And Outlook

Vitesco’s strengths lie in its technological expertise and early-mover advantage in electrification components. The outlook hinges on execution in scaling high-margin products and navigating automotive industry cyclicality. Success will depend on securing long-term contracts with OEMs and achieving cost efficiencies to transition toward sustainable profitability.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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