investorscraft@gmail.com

Intrinsic ValueBrenntag SE (BNR.DE)

Previous Close51.40
Intrinsic Value
Upside potential
Previous Close
51.40

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

Brenntag SE is a global leader in chemical distribution, operating through two core divisions: Brenntag Essentials and Brenntag Specialties. The company serves a diverse range of industries, including nutrition, pharmaceuticals, personal care, water treatment, and industrial applications, by providing tailored chemical solutions and value-added services such as blending, repackaging, and technical support. Its extensive geographic footprint across Europe, North America, Latin America, and Asia-Pacific ensures broad market access and resilience against regional volatility. Brenntag’s dual-division strategy allows it to cater to both high-volume commodity chemicals (Essentials) and higher-margin specialty chemicals (Specialties), balancing scale with differentiation. The company’s deep industry expertise, logistical capabilities, and customer-centric services reinforce its competitive moat in a fragmented market. As a trusted intermediary between chemical producers and end-users, Brenntag leverages its technical know-how and supply chain efficiency to maintain a dominant position in the global chemical distribution sector.

Revenue Profitability And Efficiency

Brenntag reported revenue of EUR 16.24 billion in FY 2023, with net income of EUR 536.2 million, reflecting a disciplined cost structure despite macroeconomic headwinds. The company’s operating cash flow of EUR 906.6 million underscores strong cash generation, while capital expenditures of EUR 342.2 million indicate ongoing investments in operational efficiency and growth initiatives. Diluted EPS of EUR 3.71 demonstrates steady earnings power.

Earnings Power And Capital Efficiency

The company’s ability to generate consistent earnings is supported by its diversified portfolio and margin stability across both Essentials and Specialties divisions. Brenntag’s capital efficiency is evident in its robust operating cash flow, which funds strategic acquisitions and organic growth while maintaining a balanced approach to shareholder returns and debt management.

Balance Sheet And Financial Health

Brenntag’s balance sheet remains solid, with EUR 763.3 million in cash and equivalents against total debt of EUR 3.38 billion. The manageable leverage ratio and strong liquidity position provide flexibility for strategic investments and dividend payouts. The company’s financial health is further reinforced by its ability to sustain operating cash flow well above net income.

Growth Trends And Dividend Policy

Brenntag has demonstrated resilience in growth, supported by acquisitions and organic expansion in high-margin specialty chemicals. The dividend payout of EUR 2.1 per share reflects a commitment to returning capital to shareholders, backed by stable cash flows. Future growth is likely to focus on geographic diversification and technological advancements in supply chain management.

Valuation And Market Expectations

With a market capitalization of EUR 8.2 billion and a beta of 0.77, Brenntag is perceived as a relatively stable investment within the specialty chemicals sector. The current valuation reflects expectations of steady earnings growth and operational efficiency, with potential upside from strategic acquisitions and margin improvements in the Specialties division.

Strategic Advantages And Outlook

Brenntag’s strategic advantages include its global distribution network, technical expertise, and dual-division model, which mitigates cyclical risks. The outlook remains positive, driven by demand for specialty chemicals and the company’s ability to adapt to evolving customer needs. Long-term success will hinge on maintaining supply chain agility and capitalizing on emerging market opportunities.

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