investorscraft@gmail.com

Intrinsic ValueCovestro AG (1COV.DE)

Previous Close60.78
Intrinsic Value
Upside potential
Previous Close
60.78

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

Covestro AG is a leading global supplier of high-tech polymer materials, operating in the specialty chemicals sector. The company’s business is divided into two core segments: Performance Materials and Solutions & Specialties. Performance Materials focuses on polyurethanes and polycarbonates, serving industries such as automotive, construction, and furniture, while Solutions & Specialties provides advanced polymer products for coatings, adhesives, and specialty films, catering to electronics, healthcare, and renewable energy applications. Covestro’s market position is strengthened by its diversified product portfolio and strong regional presence across Europe, the Americas, and Asia. The company leverages its technological expertise to deliver tailored solutions, positioning itself as a key player in sustainable material innovation. Its focus on high-performance polymers aligns with global trends toward energy efficiency and lightweight materials, particularly in automotive and construction sectors. Despite cyclical demand in some end markets, Covestro maintains competitive advantages through R&D investments and strategic partnerships.

Revenue Profitability And Efficiency

In FY 2023, Covestro reported revenue of €14.18 billion, reflecting its scale in the specialty chemicals market. However, the company faced profitability challenges, with a net loss of €266 million and diluted EPS of -€1.41, likely due to input cost pressures and macroeconomic headwinds. Operating cash flow stood at €870 million, while capital expenditures were €781 million, indicating ongoing investments in capacity and innovation.

Earnings Power And Capital Efficiency

Covestro’s earnings power is tempered by cyclical demand and volatile raw material costs, as evidenced by its negative net income. The company’s capital efficiency is under scrutiny, with significant capex directed toward maintaining technological leadership. Free cash flow generation remains constrained, though its operating cash flow suggests underlying operational resilience.

Balance Sheet And Financial Health

Covestro’s balance sheet shows €509 million in cash against total debt of €3.1 billion, indicating moderate leverage. The company’s liquidity position appears manageable, but its ability to deleverage will depend on improving profitability. The absence of dividends in FY 2023 suggests a focus on preserving capital for debt management and reinvestment.

Growth Trends And Dividend Policy

Growth prospects are tied to demand for sustainable materials, particularly in automotive and construction. However, near-term challenges persist due to economic uncertainty. Covestro suspended dividends in FY 2023, prioritizing financial flexibility over shareholder returns, which may continue until earnings stabilize.

Valuation And Market Expectations

With a market cap of €11.3 billion and a beta of 1.07, Covestro is viewed as moderately volatile relative to the market. Investors likely anticipate a recovery in earnings as macro conditions improve, though valuation multiples remain subdued due to recent losses.

Strategic Advantages And Outlook

Covestro’s strengths lie in its technological expertise and diversified industrial exposure. The long-term outlook depends on its ability to capitalize on sustainability trends, though near-term performance may remain pressured by cyclical factors. Strategic initiatives in R&D and cost optimization will be critical to restoring profitability.

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