investorscraft@gmail.com

Intrinsic ValueMynaric AG (0AR9.L)

Previous Close£0.37
Intrinsic Value
Upside potential
Previous Close
£0.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mynaric AG operates in the industrial capital goods sector, specializing in advanced laser communication technology for high-speed data transmission across terrestrial, airborne, and space applications. The company’s core products, CONDOR and HAWK, serve as optical terminals enabling secure, high-bandwidth connectivity between satellites, aircraft, and ground stations. These solutions cater to defense, telecommunications, and aerospace industries, positioning Mynaric as a niche innovator in next-generation wireless communication infrastructure. The company’s technology addresses critical gaps in global connectivity, particularly for low-latency, high-volume data transfer in remote or mobile environments. Despite its pioneering role, Mynaric faces intense competition from established aerospace and defense contractors, as well as emerging startups in the optical communications space. Its market position hinges on technological differentiation and scalability, with growth prospects tied to increasing demand for secure, high-speed satellite and airborne networks.

Revenue Profitability And Efficiency

In FY 2023, Mynaric reported revenue of €5.39 million, reflecting its early-stage commercialization efforts. The company’s net loss widened to €93.53 million, with a diluted EPS of -€15.48, underscoring significant R&D and operational costs. Operating cash flow was negative €28.98 million, while capital expenditures totaled €4.85 million, indicating ongoing investment in production capacity and technology development.

Earnings Power And Capital Efficiency

Mynaric’s negative earnings and cash flows highlight its pre-revenue phase, with capital primarily allocated to product development and market penetration. The lack of profitability metrics suggests reliance on external funding, though its technological pipeline could drive future monetization if adoption scales in defense and satellite communications.

Balance Sheet And Financial Health

The company held €23.96 million in cash and equivalents against €88.06 million in total debt, signaling liquidity constraints. The elevated debt burden relative to cash reserves may necessitate additional financing to sustain operations, particularly given persistent cash burn.

Growth Trends And Dividend Policy

Mynaric’s growth is speculative, hinging on adoption of its laser communication terminals in aerospace and defense. No dividends were paid, consistent with its focus on reinvestment. Commercial traction in satellite constellations and UAV networks could pivot the company toward profitability.

Valuation And Market Expectations

With a market cap of €4.07 million and a beta of 1.019, Mynaric is priced as a high-risk, high-reward play. Investors likely discount its valuation due to operational losses but may attribute optionality to its disruptive technology in a nascent market.

Strategic Advantages And Outlook

Mynaric’s proprietary laser communication systems offer a strategic edge in secure, high-bandwidth applications. However, execution risks—including funding needs and competition—cloud its outlook. Success depends on securing large-scale contracts and achieving cost-efficient production.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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