investorscraft@gmail.com

Intrinsic ValueSiemens AG (SIE.DE)

Previous Close256.30
Intrinsic Value
Upside potential
Previous Close
256.30

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

Siemens AG is a global technology leader specializing in automation, digitalization, and electrification across multiple industries. The company operates through five key segments: Digital Industries, Smart Infrastructure, Mobility, Siemens Healthineers, and Siemens Financial Services. Digital Industries drives factory automation and industrial software, while Smart Infrastructure supports energy transition and sustainable buildings. Mobility focuses on rail and transportation solutions, and Healthineers delivers advanced medical diagnostics and therapeutics. Siemens Financial Services provides tailored financing solutions, reinforcing the company’s integrated ecosystem. With a strong presence in Europe, the Americas, and Asia, Siemens holds a dominant position in industrial automation, smart infrastructure, and healthcare technology. Its diversified portfolio and technological expertise enable it to serve industries ranging from manufacturing to healthcare, ensuring resilience against sector-specific downturns. The company’s emphasis on digital transformation and sustainability aligns with global megatrends, further solidifying its competitive edge.

Revenue Profitability And Efficiency

Siemens reported revenue of €75.93 billion in FY 2024, with net income reaching €8.3 billion, reflecting a robust profit margin. Diluted EPS stood at €10.4, demonstrating strong earnings power. Operating cash flow was €11.67 billion, supported by disciplined capital expenditures of €2.09 billion, indicating efficient cash generation and reinvestment strategies.

Earnings Power And Capital Efficiency

The company’s earnings are underpinned by high-margin segments like Digital Industries and Healthineers, which benefit from recurring software and service revenues. Siemens maintains capital efficiency through strategic investments in automation and digitalization, ensuring long-term growth while optimizing returns on invested capital.

Balance Sheet And Financial Health

Siemens holds €9.16 billion in cash and equivalents, against total debt of €47.92 billion, reflecting a leveraged but manageable financial structure. The company’s strong operating cash flow provides ample liquidity to service debt and fund growth initiatives.

Growth Trends And Dividend Policy

Siemens has demonstrated consistent growth in automation and healthcare, supported by global demand for digital transformation. The company pays a dividend of €5.2 per share, reflecting a commitment to shareholder returns while retaining capital for reinvestment.

Valuation And Market Expectations

With a market capitalization of €166.63 billion and a beta of 1.13, Siemens is viewed as a stable industrial leader with moderate volatility. Investors expect continued growth in high-margin segments, particularly in automation and healthcare technologies.

Strategic Advantages And Outlook

Siemens’ diversified portfolio, technological leadership, and focus on sustainability position it well for long-term growth. The company is expected to benefit from global trends in industrial automation, energy transition, and digital healthcare, ensuring resilience and expansion 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