investorscraft@gmail.com

Intrinsic ValueWacker Neuson SE (WAC.SW)

Previous CloseCHF19.28
Intrinsic Value
Upside potential
Previous Close
CHF19.28

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 diverse sectors such as construction, agriculture, landscaping, and municipal services. The company operates under well-established brands like Wacker Neuson, Kramer, and Weidemann, offering a broad portfolio including concrete compaction tools, demolition products, compact construction machinery, and ancillary services like telematics and equipment financing. Its integrated business model combines equipment sales with value-added services, enhancing customer retention and recurring revenue streams. Positioned in the competitive agricultural and industrial machinery sector, Wacker Neuson differentiates itself through innovation, durability, and a strong after-sales network. The company maintains a solid presence in Europe, the Americas, and Asia-Pacific, leveraging regional demand for infrastructure development and mechanization. Its focus on compact and versatile equipment aligns with trends toward urbanization and sustainable construction practices, reinforcing its market relevance.

Revenue Profitability And Efficiency

Wacker Neuson reported revenue of EUR 2.23 billion, 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 margins remain pressured by competitive and cyclical industry dynamics.

Earnings Power And Capital Efficiency

Diluted EPS of EUR 1.03 highlights moderate earnings power, supported by a diversified product mix and service revenue. The company’s capital efficiency is evident in its ability to fund growth internally, with operating cash flow covering capex comfortably. However, a beta of 1.31 suggests higher volatility relative to the market, reflecting sector sensitivity to economic cycles.

Balance Sheet And Financial Health

Wacker Neuson’s balance sheet shows EUR 35.3 million in cash against total debt of EUR 477.2 million, indicating a leveraged but manageable position. The debt level is offset by strong cash flow generation, providing liquidity for operations and potential investments. Shareholders’ equity remains stable, supported by retained earnings and a disciplined approach to capital allocation.

Growth Trends And Dividend Policy

The company’s growth is tied to global infrastructure and agricultural demand, with regional expansion opportunities in emerging markets. A dividend of EUR 1.13 per share reflects a commitment to shareholder returns, though payout ratios remain conservative to preserve flexibility. Future growth may hinge on technological advancements and strategic acquisitions in compact equipment segments.

Valuation And Market Expectations

With a market cap of EUR 1.03 billion, Wacker Neuson trades at a P/E ratio of approximately 14.7x, aligning with industrial machinery peers. Investors likely price in cyclical risks but recognize the company’s niche expertise and service-driven revenue stability. Valuation multiples suggest cautious optimism, balancing growth potential against macroeconomic uncertainties.

Strategic Advantages And Outlook

Wacker Neuson’s strengths lie in its brand reputation, diversified product portfolio, and service-oriented model. Challenges include raw material cost volatility and regional demand fluctuations. The outlook remains cautiously positive, with innovation and aftermarket services expected to drive long-term resilience. Strategic focus on sustainability and digital solutions could further enhance competitiveness in evolving markets.

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