investorscraft@gmail.com

Intrinsic ValueDiebold Nixdorf, Incorporated (WIN.SW)

Previous CloseCHF66.40
Intrinsic Value
Upside potential
Previous Close
CHF66.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Diebold Nixdorf operates as a global provider of connected commerce solutions, serving financial institutions and retailers across multiple regions, including Europe, Asia, the Americas, and Africa. The company specializes in banking automation, retail self-service technologies, and integrated software platforms that streamline transactions and enhance consumer engagement. Its product portfolio includes cash recyclers, intelligent deposit terminals, and omnichannel transaction management systems, supported by a comprehensive suite of maintenance and analytics services. Positioned in the competitive consumer electronics sector, Diebold Nixdorf differentiates itself through its DN Vynamic software suite, which optimizes user experience and operational efficiency. The company’s market position is reinforced by its long-standing industry presence, dating back to 1859, and its ability to offer end-to-end solutions that combine hardware, software, and services. However, it faces challenges from fintech disruptors and shifting retail trends, requiring continuous innovation to maintain relevance. Its dual focus on banking and retail segments provides diversification but also exposes it to cyclical demand fluctuations in both industries.

Revenue Profitability And Efficiency

In FY 2022, Diebold Nixdorf reported revenue of CHF 3.46 billion, reflecting its broad geographic and segment diversification. However, the company posted a net loss of CHF 587.8 million, with diluted EPS at -4.83 CHF, indicating significant profitability challenges. Operating cash flow was negative at CHF 387.9 million, exacerbated by capital expenditures of CHF 53.1 million, underscoring inefficiencies in cash generation relative to operational demands.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight strained capital efficiency, with elevated debt levels further pressuring financial flexibility. The lack of positive EPS suggests limited earnings power in the near term, requiring strategic cost management or revenue optimization to restore sustainable profitability. Capital allocation remains constrained by high leverage and negative free cash flow.

Balance Sheet And Financial Health

Diebold Nixdorf’s balance sheet shows CHF 319.1 million in cash and equivalents against total debt of CHF 2.61 billion, indicating a leveraged position. The high debt burden, coupled with negative operating cash flow, raises liquidity concerns, though its diversified revenue streams may provide some stability. Financial health remains a critical area for improvement, particularly in reducing leverage and improving working capital management.

Growth Trends And Dividend Policy

The company reported no dividend payments in FY 2022, aligning with its loss-making position and focus on preserving capital. Growth trends are muted due to macroeconomic headwinds and competitive pressures, though opportunities exist in digital transformation and cash automation solutions. Long-term growth will depend on successful execution of cost-saving initiatives and market expansion in emerging regions.

Valuation And Market Expectations

With a market capitalization of CHF 8.09 billion and a beta of 2.72, Diebold Nixdorf is viewed as a high-risk investment, reflecting its volatile earnings and leveraged balance sheet. Market expectations are tempered by its recent financial performance, though potential upside exists if operational restructuring yields improved profitability and cash flow stability.

Strategic Advantages And Outlook

Diebold Nixdorf’s strategic advantages include its entrenched market position, diversified product portfolio, and legacy expertise in banking and retail automation. However, the outlook remains cautious due to financial constraints and competitive threats. Success hinges on leveraging its software capabilities, optimizing costs, and navigating sector-specific challenges to achieve sustainable growth and debt reduction.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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