EN DE

Wacker Neuson SE (WAC) Fair Value & Analysis

Industrials · DE · Market cap €1.4B

WN Wacker Neuson SE WAC · XETRA
Price€20.80
Fair Value€23.84
Upside+14.6%
Quality64/100
Watch Wacker Neuson SE for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.4% net margin
Low debt · generates free cash flow
3.54% dividend yield
Ranks above peers (11/15)
Narrow moat 39/100
Evidence: High Range €17.88 – €29.79 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Share price +6.6% over the past month.

A solid business, screening 15% undervalued on our models.

What matters now

  • Our model range runs from €17.88 (bear) to €29.79 (bull), base €23.84. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 64/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€24.94 €11.02 Fair Value €23.84 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range €11.02 – €24.94 · fair‑value band €17.88 – €29.79 · the €20.80 price screens below the €23.84 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Wacker Neuson SE (WAC) currently trades at €20.80, while our model-based Fair Value estimate is €23.84, implying the stock looks roughly 14.6% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Wacker Neuson SE generated revenue of €2.3B at a net margin of 4.4%. Revenue grew 19.8% year over year. It earns a return on equity of 6.6%. Net debt stands at €306M. Fundamentals as of Aug 13, 2026

Our scenario range runs from €17.88 (bear case) to €29.79 (bull case); at €20.80, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 17% below its 52-week high and 30% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -16% fair-value upside, at 15%, WAC screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF €29.49 €42.48 €59.18 80
Residual Income €16.19 €16.16 €14.58 76
Rev-Margin DCF €20.23 €30.71 €43.27 74
All 26 models by family
DCF Models
FCF DCF €29.47 €44.77 €65.93 38
Owner Earnings €28.10 €42.71 €62.93 31
5Y Revenue Exit €20.23 €30.41 €43.15 39
5Y EBITDA Exit €32.99 €54.88 €80.76 41
5Y P/E Exit €20.57 €31.05 €42.03 38
10Y Revenue Exit €23.22 €33.07 €46.03 36
10Y EBITDA Exit €31.16 €48.80 €72.86 37
10Y P/E Exit €23.84 €33.48 €45.23 35
Earnings-Based
Graham-Dodd €7.72 €27.10 €36.45 54
Lynch FV €6.32 €9.03 €11.75 50
PEG = 1.0 €6.32 €9.03 €11.75 46
EPV €9.22 €10.62 €11.80 59
Dividend Discount
Gordon GGM €4.66 €8.40 €11.56 70
DDM Multi-Stage €4.66 €7.66 €8.97 61
Multiples
P/E Multiple €17.88 €23.84 €29.79 63
P/S Multiple €14.47 €19.30 €24.12 58
P/B Multiple €14.47 €19.30 €24.12 55
EV/EBIT €21.46 €28.98 €36.50 53
EV/EBITDA €39.73 €53.34 €66.96 54
EV/Revenue €15.00 €21.90 €28.80 43
Asset-Based
NCAV (Graham) €11.13 €14.91 €22.26 50
Growth DCF
Growth DCF €29.49 €42.48 €59.18 80
Rev-Margin DCF €20.23 €30.71 €43.27 74
Economic Profit
Residual Income €16.19 €16.16 €14.58 76
ROIC Compounder €9.22 €10.62 €11.80 72
Growth Earnings
Growth-Adj P/E €15.44 €22.05 €28.67 68

Widest divergence: DCF Models (€33.48) versus Dividend Discount (€7.66). Highest evidence: Growth DCF (80).

Notify me when WAC reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) €2.3B
Revenue growth (YoY) +19.8%
Net margin 4.4%
Return on equity 6.6%
Free cash flow €215M FY2025
P/E ratio 14.0
More key figures
Operating margin 6.5%
EPS (TTM) €1.49
Dividend yield 3.5%
EPS growth (YoY) +583%
Net debt €306M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 62 · Market factors (momentum, volatility) 40

Profitability 37
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 37
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 37
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Wacker Neuson SE manufactures and distributes light and compact equipment in Germany, Austria, the United States, and internationally. It operates in three segments: Light Equipment, Compact Equipment, and Services.

Full company description

Wacker Neuson SE manufactures and distributes light and compact equipment in Germany, Austria, the United States, and internationally. It operates in three segments: Light Equipment, Compact Equipment, and Services. The company provides battery-powered rammers, vibratory plates and rollers for soil compaction, internal vibrators for concrete compaction, and mini excavators, as well as charging solutions. It also offers compact equipment, including track and wheeled excavators, wheel loaders, tele wheel loaders, skid steer loaders, telehandlers, wheel and track dumpers, and backhoe loaders, as well as related product attachments and accessories. In addition, the company provides repair and maintenance services; spare parts; used equipment, financing, telematics, training, e-business, and rental solutions; and digital service solutions. Further, it offers demolition and lighting products, pumps, heaters, generators, farm loaders, articulated wheels, and interchangeable batteries and chargers. Additionally, the company is involved in the sale of third-party machines, including resale of trade-ins. It distributes its products and services under the Wacker Neuson, Kramer, Weidemann, Enar, BatteryOne, and Sequello brand names. The company serves construction, gardening and landscaping, agricultural, municipal, recycling, railway, and manufacturing industries. Wacker Neuson SE was founded in 1848 and is headquartered in Munich, Germany.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wacker Neuson SE reported revenue of €2.2B in FY2025 versus €1.9B in FY2021, a compound +4.4%/yr. Reported net income was €77.2M in FY2025, compounding −13.5%/yr from FY2021.

Growth Quality 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
€2.2B
Latest YoY
−0.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−0.5%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.6%
Avg. growth/yr (20Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.7%
Revenue +4.4%/yr
FY21 €1.9B
FY22 €2.3B
FY23 €2.7B
FY24 €2.2B
FY25 €2.2B
Net income −13.5%/yr
FY21 €138M
FY22 €143M
FY23 €186M
FY24 €70.2M
FY25 €77.2M
Character of growth · EPS growth decomposed (2014-2025) +5.4 % p.a.
Revenue per share +6.9 pp

of which total revenue +6.5 pp · buybacks/dilution +0.4 pp

EBIT margin −1.1 pp
Tax rate +0.3 pp
Residual (interest, one-offs) −0.7 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch WAC: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Wacker Neuson SE Fair Value". https://www.fairvalue-calculator.com/stock/WAC

Peer Group

Farm & Heavy Construction Machinery · 149 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 64 · Top 25%
Fair Value upside +15% · Above median
Return on equity (TTM) 7% · Below median
Return on assets 4% · Above median
Net margin (TTM) 4% · Below median
Operating margin (TTM) 6% · Below median
Revenue growth 20% · Above median
Dividend yield (TTM) 3.5% · Top 25%
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Farm & Heavy Construction Machinery median · lower = cheaper

P/E (TTM) 14.0× · Cheaper than median
P/B 1.09× · Cheaper than median
P/S (TTM) 0.72× · Cheaper than median
P/FCF 7.7× · Pricier than median
EV/EBITDA 8.9× · Cheaper than median
PEG 0.39× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 53 · sector 21
FUTURE 99 · sector 30
PAST 27 · sector 34
HEALTH 96 · sector 93
DIVIDEND 71 · sector 39

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Farm & Heavy Construction Machinery stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Caterpillar Inc CAT $855.60 $307.83 -64%
Deere & Company DE $619.77 $182.29 -71%
AB Volvo (publ), VOLVA kr 344.00 kr 288.08 -16%
PACCAR Inc PCAR $131.06 $94.80 -28%
Epiroc AB EPIA kr 254.50 kr 144.14 -43%
Sany Heavy Industry Co 600031 ¥18.91 ¥20.84 +10%
XCMG Construction Machinery Co 000425 ¥8.25 ¥11.79 +43%
Sinotruk (Hong Kong) Limited 3808 HK$41.42 HK$53.57 +29%
Yutong Bus Co 600066 ¥29.82 ¥42.00 +41%
Ashok Leyland Limited ASHOKLEY ₹176.70 ₹118.01 -33%

Compare Wacker Neuson SE with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Wacker Neuson SE (WAC) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of €23.84 versus a price of €20.80, about +15% (undervalued).
What is the fair value of WAC?
Our model-based fair value for Wacker Neuson SE is €23.84 (as of Aug 13, 2026), built from audited fundamentals. The current price is €20.80.
What is the quality score of WAC?
Wacker Neuson SE has a Quality Score of 64/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Wacker Neuson SE (WAC)?
Wacker Neuson SE reported trailing-twelve-month revenue of about €2.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of WAC?
The net profit margin of Wacker Neuson SE is about 4.4%, meaning it keeps roughly 4.4% of revenue as net income. Based on the latest reported figures.
Does Wacker Neuson SE pay a dividend?
Wacker Neuson SE currently shows a dividend yield of about 3.72% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Wacker Neuson SE and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.