investorscraft@gmail.com

Intrinsic ValueStrabag SE (XD4.DE)

Previous Close87.90
Intrinsic Value
Upside potential
Previous Close
87.90

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

Strabag SE is a leading European construction company with a diversified portfolio spanning building construction, civil engineering, transport infrastructure, and specialized services like tunneling and environmental technologies. The company operates globally, leveraging its expertise in large-scale projects such as hydroelectric plants, bridges, and public-private partnerships. Its revenue model is project-based, with long-term contracts providing stability, while its vertical integration—from material production to facility management—enhances cost efficiency and competitive margins. Strabag holds a strong market position in Central and Eastern Europe, supported by its technical capabilities and sustainability-driven solutions in energy-efficient construction. The firm’s focus on infrastructure modernization and renewable energy aligns with regional investment trends, reinforcing its role as a key player in the industrials sector. Its tunneling division, in particular, is a differentiator, catering to urban mobility and underground infrastructure demands.

Revenue Profitability And Efficiency

Strabag reported revenue of €17.4 billion in FY 2024, with net income of €823 million, reflecting a robust 4.7% net margin. Operating cash flow of €1.39 billion underscores efficient project execution, while capital expenditures of €644.6 million indicate disciplined reinvestment. The company’s asset-light approach in certain segments, such as facility management, contributes to higher returns on capital.

Earnings Power And Capital Efficiency

Diluted EPS of €7.35 demonstrates strong earnings power, supported by a low beta of 0.38, suggesting resilience to market volatility. The firm’s capital efficiency is evident in its ability to generate substantial cash flows relative to its debt load, with total debt at just €414.7 million against €3.72 billion in cash reserves.

Balance Sheet And Financial Health

Strabag’s balance sheet is solid, with cash and equivalents covering nearly 9x its total debt. The minimal leverage and high liquidity position the company to navigate cyclical downturns and pursue strategic acquisitions or dividends without financial strain.

Growth Trends And Dividend Policy

Growth is driven by infrastructure spending in Europe, particularly in renewable energy and transport. The company’s €2.50 dividend per share, yielding approximately 3.4%, reflects a commitment to shareholder returns while retaining flexibility for organic and inorganic expansion.

Valuation And Market Expectations

At a market cap of €9.56 billion, Strabag trades at a P/E of ~11.6x, below peers, likely due to its regional focus. Investors may be pricing in slower growth compared to global competitors, despite its strong cash generation and niche expertise in tunneling.

Strategic Advantages And Outlook

Strabag’s strategic advantages include its diversified project pipeline, technical specialization, and sustainability alignment. The outlook remains positive, supported by EU infrastructure stimulus, though geopolitical risks in Eastern Europe warrant monitoring. Its low debt and cash reserves provide a buffer against macroeconomic headwinds.

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