investorscraft@gmail.com

Intrinsic ValueVestas Wind Systems A/S (VWSB.DE)

Previous Close25.44
Intrinsic Value
Upside potential
Previous Close
25.44

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

Vestas Wind Systems A/S is a global leader in the wind energy sector, specializing in the design, manufacturing, installation, and servicing of wind turbines. The company operates through two primary segments: Power Solutions, which focuses on the sale of wind power plants and turbines, and Service, which provides maintenance contracts and spare parts. Vestas has established itself as a key player in the renewable energy transition, leveraging its extensive expertise and global footprint to serve utilities, independent power producers, and developers. The company’s competitive edge lies in its technological innovation, scalable solutions, and long-term service agreements, which ensure recurring revenue streams. Vestas operates in a highly competitive industry, contending with rivals like Siemens Gamesa and GE Renewable Energy, but maintains a strong market position due to its brand reputation, operational efficiency, and commitment to sustainability. The growing global demand for clean energy further solidifies Vestas’ role as a critical enabler of decarbonization efforts.

Revenue Profitability And Efficiency

Vestas reported revenue of EUR 17.3 billion for FY 2024, reflecting its strong market presence in the wind energy sector. The company achieved a net income of EUR 499 million, with diluted EPS of EUR 0.51, indicating improved profitability. Operating cash flow stood at EUR 2.33 billion, supported by efficient working capital management, while capital expenditures were EUR 670 million, highlighting disciplined investment in growth and maintenance.

Earnings Power And Capital Efficiency

Vestas demonstrates solid earnings power, driven by its diversified revenue streams from both turbine sales and service contracts. The company’s ability to generate EUR 2.33 billion in operating cash flow underscores its capital efficiency, enabling reinvestment in innovation and market expansion. With no reported total debt, Vestas maintains a robust financial structure, further enhancing its capacity to fund future growth initiatives.

Balance Sheet And Financial Health

Vestas boasts a strong balance sheet, with EUR 3.79 billion in cash and equivalents, providing ample liquidity for operational and strategic needs. The absence of total debt underscores the company’s prudent financial management and low leverage risk. This financial stability positions Vestas favorably to navigate market volatility and capitalize on emerging opportunities in the renewable energy sector.

Growth Trends And Dividend Policy

Vestas benefits from secular growth trends in renewable energy, driven by global decarbonization efforts. The company offers a modest dividend yield, with a dividend per share of EUR 0.073, reflecting a balanced approach to returning capital to shareholders while reinvesting in growth. Continued expansion in emerging markets and technological advancements are expected to drive long-term revenue and earnings growth.

Valuation And Market Expectations

With a market capitalization of EUR 13.59 billion and a beta of 1.345, Vestas is viewed as a higher-risk, higher-reward investment tied to the volatile renewable energy sector. The market likely prices in expectations for sustained growth, given the global push toward clean energy, but also factors in competitive pressures and macroeconomic uncertainties affecting the industry.

Strategic Advantages And Outlook

Vestas’ strategic advantages include its technological leadership, global service network, and strong customer relationships. The company is well-positioned to benefit from increasing wind energy adoption, though it must navigate supply chain challenges and pricing pressures. The long-term outlook remains positive, supported by favorable regulatory trends and Vestas’ commitment to innovation and operational excellence.

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