investorscraft@gmail.com

Intrinsic ValueWacker Neuson SE (WAC.DE)

Previous Close19.34
Intrinsic Value
Upside potential
Previous Close
19.34

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

Wacker Neuson SE is a leading manufacturer and distributor of light and compact equipment, serving the construction, agriculture, landscaping, and municipal sectors. The company operates under well-established brands such as Wacker Neuson, Kramer, and Weidemann, offering a diversified product portfolio that includes concrete compaction tools, demolition equipment, compact construction machinery, and related services. Its revenue model is driven by equipment sales, complemented by high-margin aftermarket services such as maintenance, spare parts, and rental solutions. Wacker Neuson holds a strong position in Europe, with expanding footprints in the Americas and Asia-Pacific, leveraging its reputation for reliability and innovation in niche markets. The company’s focus on compact and lightweight machinery differentiates it from larger industrial competitors, catering to specialized applications in urban construction and small-scale agriculture. Its integrated service offerings, including telematics and financing, enhance customer retention and recurring revenue streams.

Revenue Profitability And Efficiency

Wacker Neuson reported revenue of EUR 2.23 billion for the latest fiscal period, with net income of EUR 70.2 million, reflecting a net margin of approximately 3.1%. Operating cash flow stood at EUR 305.3 million, indicating robust cash generation despite capital expenditures of EUR 61.9 million. The company’s ability to convert sales into cash underscores operational efficiency, though profitability metrics suggest moderate cost pressures or competitive pricing dynamics in its core markets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of EUR 1.03 reflects its earnings capacity, supported by a balanced mix of equipment sales and service revenue. Capital efficiency is evident in its ability to sustain cash flow generation while investing in production and distribution capabilities. However, the moderate net income margin suggests room for improvement in pricing strategies or cost optimization to enhance returns on invested capital.

Balance Sheet And Financial Health

Wacker Neuson maintains a conservative balance sheet with EUR 35.3 million in cash and equivalents against total debt of EUR 477.2 million. The debt level appears manageable given its operating cash flow, though liquidity could be bolstered for greater flexibility. The company’s financial health is stable, with no immediate solvency concerns, but leverage metrics warrant monitoring in cyclical downturns.

Growth Trends And Dividend Policy

The company has demonstrated steady revenue growth, supported by geographic expansion and product diversification. Its dividend payout of EUR 0.6 per share reflects a commitment to shareholder returns, though the yield remains modest relative to earnings. Future growth may hinge on demand for compact equipment in emerging markets and aftermarket service penetration.

Valuation And Market Expectations

With a market capitalization of EUR 1.56 billion and a beta of 1.18, Wacker Neuson is perceived as moderately volatile relative to the broader market. Valuation multiples suggest investor expectations are aligned with its mid-cycle performance, though sector-specific risks such as raw material costs and regional demand fluctuations could influence future pricing.

Strategic Advantages And Outlook

Wacker Neuson’s strategic strengths lie in its specialized product range, strong brand equity, and integrated service offerings. The outlook remains cautiously optimistic, with growth opportunities in telematics and rental services offsetting potential headwinds from economic cyclicality. The company’s focus on sustainability and electrification could further differentiate it in evolving regulatory landscapes.

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