investorscraft@gmail.com

Intrinsic ValueWacker Chemie AG (WCH.DE)

Previous Close68.65
Intrinsic Value
Upside potential
Previous Close
68.65

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

Wacker Chemie AG is a globally active specialty chemicals company with a diversified portfolio spanning silicones, polymers, biosolutions, and polysilicon. The company serves high-growth industries such as construction, electronics, automotive, pharmaceuticals, and renewable energy, leveraging its technological expertise to deliver tailored solutions. Wacker Silicones and Wacker Polymers are key revenue drivers, providing essential materials for adhesives, coatings, and construction applications, while Wacker Biosolutions caters to the biopharmaceutical and agrochemical sectors with high-purity ingredients. Wacker Polysilicon remains critical for semiconductor and solar industries, though it faces cyclical demand. The company maintains a strong market position in Europe and Asia, supported by innovation and vertical integration, but competes with larger chemical conglomerates like Dow and BASF. Its niche expertise in silicone chemistry and polysilicon purity provides differentiation, though pricing pressures and raw material volatility pose challenges.

Revenue Profitability And Efficiency

In FY 2023, Wacker Chemie reported revenue of €5.72 billion, with net income of €241 million, reflecting margin pressures from elevated energy and raw material costs. Diluted EPS stood at €4.85, while operating cash flow of €310.4 million was constrained by heavy capital expenditures of €651.6 million, underscoring ongoing investments in capacity and R&D. The company’s asset-heavy model demands disciplined cost management to sustain profitability amid cyclical end-market demand.

Earnings Power And Capital Efficiency

Wacker Chemie’s earnings are underpinned by its silicones and polymers divisions, which benefit from stable demand in construction and industrial applications. However, polysilicon remains volatile due to solar industry dynamics. ROIC metrics are tempered by high capex, particularly in polysilicon expansion, though biosolutions offer higher-margin growth potential. The firm’s capital allocation prioritizes innovation and decarbonization to align with long-term sector trends.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with €1.05 billion in cash against €1.95 billion of total debt, reflecting a manageable leverage ratio. Debt maturity profiles are staggered, but rising interest rates could pressure refinancing costs. Working capital efficiency is critical given the capital-intensive nature of its operations, with inventory turnover closely tied to semiconductor and solar cycles.

Growth Trends And Dividend Policy

Wacker Chemie’s growth is tied to secular trends in renewable energy, electric vehicles, and biopharma, though near-term headwinds persist in polysilicon. The company paid a dividend of €2.50 per share in 2023, signaling confidence in cash generation despite cyclical pressures. Strategic investments in sustainable chemistry and geographic expansion aim to diversify revenue streams over time.

Valuation And Market Expectations

At a market cap of €3.03 billion, Wacker Chemie trades at a moderate valuation, reflecting its cyclical exposure and mixed earnings outlook. Investors price in recovery potential for silicones and biosolutions, but polysilicon overcapacity remains a concern. The beta of 1.037 indicates sensitivity to broader market and commodity price movements.

Strategic Advantages And Outlook

Wacker Chemie’s strengths lie in its technological leadership in silicones and polysilicon purity, coupled with a diversified industrial customer base. Near-term challenges include energy cost inflation and solar sector volatility, but long-term opportunities in green chemistry and biotech could drive re-rating. The company’s focus on operational efficiency and innovation will be pivotal to navigating sector headwinds.

Sources

Company annual reports, Bloomberg, XETRA disclosures

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