investorscraft@gmail.com

Intrinsic ValueRheinmetall AG (RHM.DE)

Previous Close1,781.50
Intrinsic Value
Upside potential
Previous Close
1,781.50

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

Rheinmetall AG is a diversified industrial group specializing in defense and automotive technologies, operating across five key segments: Vehicle Systems, Weapon and Ammunition, Electronic Solutions, Sensors and Actuators, and Materials and Trade. The company serves both military and civilian markets, providing advanced mobility and security solutions, including armored vehicles, weapon systems, electronic defense networks, and automotive components. Rheinmetall holds a strong position in the European defense sector, benefiting from increasing defense budgets and geopolitical tensions. Its dual exposure to defense and automotive industries provides resilience, though it remains highly sensitive to government contracts and regulatory environments. The company’s technological expertise and long-standing relationships with NATO and EU defense agencies reinforce its competitive edge. In the automotive sector, Rheinmetall supplies critical components for combustion and electric vehicles, positioning it as a transitional player amid industry electrification. Its aftermarket and trade activities further diversify revenue streams, though defense remains the primary growth driver.

Revenue Profitability And Efficiency

Rheinmetall reported revenue of EUR 9.75 billion in FY 2024, with net income of EUR 717 million, reflecting a robust margin supported by high-margin defense contracts. Operating cash flow stood at EUR 1.72 billion, indicating strong operational efficiency, while capital expenditures of EUR 732 million suggest ongoing investments in capacity and R&D. The company’s profitability is underpinned by disciplined cost management and favorable product mix.

Earnings Power And Capital Efficiency

Diluted EPS of EUR 17.23 highlights Rheinmetall’s earnings power, driven by defense sector tailwinds and operational leverage. The company’s capital efficiency is evident in its ability to generate substantial cash flows relative to its debt levels, though its high reliance on government spending introduces cyclicality. Investments in next-generation defense systems and automotive electrification aim to sustain long-term returns.

Balance Sheet And Financial Health

Rheinmetall maintains a solid balance sheet with EUR 1.18 billion in cash and equivalents against total debt of EUR 2.42 billion, reflecting moderate leverage. The company’s liquidity position is sufficient to fund growth initiatives and dividend payouts, though defense contract timelines can impact working capital. Its financial health is supported by stable cash generation and a diversified revenue base.

Growth Trends And Dividend Policy

Rheinmetall benefits from structural growth in global defense spending, with its order backlog providing visibility. The company’s dividend of EUR 8.10 per share signals confidence in sustained profitability, though payout ratios remain conservative to retain flexibility for strategic investments. Growth is expected to be driven by modernization programs and expansion in international markets.

Valuation And Market Expectations

With a market cap of EUR 81.17 billion and a beta of 0.53, Rheinmetall trades at a premium reflecting its defensive growth profile. Investors price in continued defense budget expansions and Rheinmetall’s role as a key supplier. Valuation multiples align with peers, though geopolitical risks and contract delays could introduce volatility.

Strategic Advantages And Outlook

Rheinmetall’s strategic advantages include its technological leadership in defense systems and entrenched relationships with NATO governments. The outlook remains positive, supported by rising defense expenditures and automotive sector recovery. However, reliance on geopolitical dynamics and regulatory approvals necessitates cautious monitoring. The company is well-positioned to capitalize on long-term security trends and industrial innovation.

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