investorscraft@gmail.com

Intrinsic ValueWestag AG (WUG.DE)

Previous Close29.00
Intrinsic Value
Upside potential
Previous Close
29.00

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

Westag AG operates in the furnishings, fixtures, and appliances sector, specializing in high-quality wood-based products for interior finishing and building construction. The company’s product portfolio includes doors, frames, kitchen worktops, window sills, high-pressure laminate panels, solid surface materials, and coated plywood panels. These offerings cater to both residential and commercial markets, positioning Westag as a key supplier for durable and aesthetically appealing interior solutions. The company serves domestic and international markets, leveraging its manufacturing expertise to maintain a competitive edge in a niche segment of the consumer cyclical industry. Westag’s focus on premium materials and craftsmanship allows it to differentiate from mass-market competitors, appealing to customers seeking long-lasting and design-forward building components. Its market position is reinforced by a reputation for reliability, though it operates in a fragmented industry with varying regional demand dynamics.

Revenue Profitability And Efficiency

Westag AG reported revenue of €186.3 million for the fiscal year, with net income of €4.1 million, translating to a diluted EPS of €0.93. Operating cash flow stood at €4.8 million, while capital expenditures were €4.3 million, reflecting moderate reinvestment needs. The company’s profitability metrics indicate stable but modest margins, typical for a manufacturing-focused business in this sector.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its niche product offerings, though its capital efficiency appears constrained by the capital-intensive nature of wood-based manufacturing. With no debt and €29.9 million in cash and equivalents, Westag maintains a conservative financial structure, which may limit leverage-driven growth but ensures resilience in cyclical downturns.

Balance Sheet And Financial Health

Westag AG’s balance sheet is robust, with no debt and significant cash reserves, underscoring a low-risk financial profile. The absence of leverage provides flexibility, though it may also suggest limited aggressive expansion strategies. The company’s liquidity position is strong, with cash covering nearly all capital expenditures for the year.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the company’s dividend payout of €0.9 per share signals a commitment to shareholder returns. Given the capital-light structure and stable cash generation, Westag appears to prioritize dividends over reinvestment, which may appeal to income-focused investors but could limit long-term expansion potential.

Valuation And Market Expectations

With a market capitalization of approximately €135.8 million, Westag trades at a modest valuation relative to its earnings and revenue. The zero beta suggests low correlation with broader market movements, possibly reflecting its niche positioning. Investor expectations likely center on steady performance rather than high growth, given the company’s mature market focus.

Strategic Advantages And Outlook

Westag’s strategic advantages lie in its specialized product range and debt-free balance sheet, providing stability in a cyclical industry. The outlook remains cautious, dependent on construction sector demand and raw material cost management. Opportunities may arise from sustainable building trends, though competitive pressures and regional economic conditions will influence performance.

Sources

Company filings, market data

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