investorscraft@gmail.com

Intrinsic ValueWestag AG (WUG3.DE)

Previous Close23.40
Intrinsic Value
Upside potential
Previous Close
23.40

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 wooden products for interior finishing and construction. The company’s diversified portfolio includes doors, frames, kitchen worktops, windowsills, and decorative surfaces, catering to both residential and commercial markets. With a legacy dating back to 1901, Westag has established itself as a reliable manufacturer with a global distribution network, leveraging its expertise in wood processing and surface coatings. The company’s subsidiary status under Broadview Industries AG provides strategic stability, while its focus on sustainable materials aligns with growing demand for eco-friendly building solutions. Westag’s market position is reinforced by its ability to serve niche segments such as industrial panels and vehicle panels, differentiating it from broader competitors. Its direct coatings and solid surface materials further enhance its value proposition in high-end construction projects. Operating in the cyclical consumer sector, Westag balances its exposure through a mix of durable product offerings and long-standing customer relationships.

Revenue Profitability And Efficiency

Westag reported revenue of €186.3 million for the latest fiscal year, with net income of €4.1 million, reflecting modest profitability in a competitive market. The company’s diluted EPS of €0.93 indicates stable earnings per share, supported by efficient cost management. Operating cash flow of €4.8 million suggests healthy liquidity generation, though capital expenditures of €4.3 million highlight ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to maintain positive net income despite sector cyclicality. With no reported debt and €29.9 million in cash reserves, Westag demonstrates strong capital efficiency and financial flexibility. Its capital expenditure strategy appears balanced, focusing on maintaining operational competitiveness without overleveraging.

Balance Sheet And Financial Health

Westag’s balance sheet is robust, with zero debt and substantial cash holdings, providing a solid foundation for future growth or economic downturns. The absence of leverage minimizes financial risk, while the company’s liquidity position ensures operational resilience. This conservative financial structure aligns with its long-term industry positioning.

Growth Trends And Dividend Policy

Westag’s growth trajectory appears steady, with its product diversification mitigating sector volatility. The company’s dividend payout of €0.96 per share reflects a commitment to shareholder returns, supported by its debt-free status and stable cash flow. However, its modest market cap of €140.4 million suggests it operates as a smaller player in a fragmented industry.

Valuation And Market Expectations

Trading with a beta of 0, Westag exhibits low correlation to broader market movements, appealing to risk-averse investors. Its valuation metrics, including a P/E ratio derived from its EPS, suggest a reasonably priced stock relative to earnings, though growth expectations remain tempered given the mature nature of its industry.

Strategic Advantages And Outlook

Westag’s strategic advantages lie in its niche product offerings and sustainable manufacturing practices, which align with evolving consumer preferences. The company’s outlook is stable, supported by its strong balance sheet and diversified revenue streams. However, its growth potential may be limited by the cyclicality of the construction sector and its relatively small scale.

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