investorscraft@gmail.com

Intrinsic ValueBASF Se (BAS.DE)

Previous Close45.96
Intrinsic Value
Upside potential
Previous Close
45.96

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

BASF SE is a global leader in the chemical industry, operating across six diversified segments: Chemicals, Materials, Industrial Solutions, Surface Technologies, Nutrition & Care, and Agricultural Solutions. The company’s revenue model is built on producing and selling a broad portfolio of chemical products, from petrochemicals and intermediates to advanced materials, coatings, and crop protection solutions. Its diversified operations mitigate sector-specific risks while allowing cross-segment synergies, particularly in innovation and sustainability. BASF holds a strong market position due to its integrated value chains, global production footprint, and R&D capabilities, which enable it to serve industries ranging from automotive and agriculture to pharmaceuticals and electronics. Strategic partnerships, such as its collaboration with Contemporary Amperex Technology Co. on battery materials, reinforce its role in emerging high-growth markets like electric vehicle components and recycling. The company’s scale and technological expertise position it as a key supplier for industrial and consumer applications, though it faces competition from regional players and pricing volatility in raw materials.

Revenue Profitability And Efficiency

BASF reported revenue of €65.3 billion in the latest fiscal year, with net income of €1.3 billion, reflecting margin pressures from elevated energy and feedstock costs. Diluted EPS stood at €1.45, while operating cash flow of €6.9 billion underscored resilient cash generation. Capital expenditures of €6.2 billion indicate ongoing investments in capacity and sustainability initiatives, though free cash flow remains constrained by high reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by cyclical demand and input cost headwinds, particularly in its Chemicals and Materials segments. ROIC metrics are influenced by capital-intensive operations, but BASF’s diversified portfolio helps stabilize returns. Strategic investments in battery materials and agtech aim to enhance long-term capital efficiency, though near-term profitability is weighed down by transition costs.

Balance Sheet And Financial Health

BASF maintains a solid but leveraged balance sheet, with €2.9 billion in cash and equivalents against €24 billion in total debt. The debt load reflects historical acquisitions and capex, but strong operating cash flow provides adequate coverage. Liquidity is managed prudently, with a focus on maintaining investment-grade credit metrics amid macroeconomic uncertainties.

Growth Trends And Dividend Policy

Growth is driven by innovation in high-margin segments like battery materials and sustainable solutions, though volumes remain cyclical. The company has a consistent dividend policy, with a payout of €2.25 per share, signaling commitment to shareholder returns despite earnings volatility. Portfolio optimization, including potential divestitures, could sharpen focus on growth areas.

Valuation And Market Expectations

With a market cap of €37 billion and a beta of 1.17, BASF trades at a discount to historical multiples, reflecting investor concerns over energy costs and European industrial competitiveness. The valuation implies skepticism about near-term earnings recovery but acknowledges long-term potential in specialty chemicals and green technologies.

Strategic Advantages And Outlook

BASF’s strengths lie in its global scale, R&D pipeline, and integrated production. However, the outlook is cautious due to energy transition costs and regional demand shifts. Success hinges on executing sustainability initiatives, such as carbon-neutral production, while navigating pricing and regulatory challenges in core markets.

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