investorscraft@gmail.com

Intrinsic ValueMLP SE (0NDP.L)

Previous Close£7.40
Intrinsic Value
Upside potential
Previous Close
£7.40

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

MLP SE operates as a diversified financial services provider in Germany, catering to private, corporate, and institutional clients through its multi-segment structure. The company’s core revenue model revolves around financial brokerage and consulting, spanning insurance, investments, pensions, and banking services. Its specialized segments—Financial Consulting, Banking, FERI, DOMCURA, and Industrial Broker—allow MLP to address niche markets with tailored solutions, reinforcing its position as a holistic financial partner. The firm’s focus on high-net-worth individuals and institutional clients through FERI, combined with its underwriting expertise in DOMCURA, differentiates it from traditional retail-focused competitors. MLP’s integrated approach, combining advisory with execution, enhances client retention and cross-selling opportunities. Despite operating in a competitive German financial landscape dominated by large banks and insurers, MLP maintains relevance through its consultative edge and diversified service offerings. Its real estate development arm adds further diversification, though it remains a minor contributor. The company’s long-standing presence since 1971 underscores its adaptability, though it faces margin pressures from low-interest environments and regulatory scrutiny common in European financial services.

Revenue Profitability And Efficiency

MLP SE reported revenue of €1.06 billion, with net income of €69.3 million, reflecting a net margin of approximately 6.5%. The company’s operating cash flow of €165.0 million suggests healthy cash generation, though capital expenditures of €27.2 million indicate moderate reinvestment needs. The diluted EPS of €0.63 aligns with its mid-tier profitability profile in the financial services sector.

Earnings Power And Capital Efficiency

The firm’s earnings power is supported by its diversified revenue streams, particularly from high-margin consulting and brokerage services. However, its capital efficiency is tempered by a substantial debt load of €3.19 billion, which may weigh on returns. The cash position of €1.15 billion provides liquidity but is overshadowed by leverage.

Balance Sheet And Financial Health

MLP’s balance sheet shows robust cash reserves of €1.15 billion, but total debt of €3.19 billion raises concerns about leverage. The debt-to-equity ratio appears elevated, though the company’s stable cash flow generation mitigates near-term solvency risks. The financial health hinges on maintaining advisory revenue to service obligations.

Growth Trends And Dividend Policy

Growth trends are likely tied to Germany’s financial advisory demand and institutional asset management expansion. MLP’s dividend of €0.30 per share reflects a conservative payout policy, prioritizing balance sheet stability over aggressive shareholder returns. The yield is modest, aligning with its mid-cap positioning.

Valuation And Market Expectations

With a market cap of €873 million, MLP trades at a P/E ratio of approximately 12.6x, in line with European financial services peers. The beta of 1.0 suggests market-average volatility. Investors likely price in steady but unspectacular growth, given sector headwinds.

Strategic Advantages And Outlook

MLP’s strategic advantages lie in its diversified service mix and entrenched client relationships. The outlook depends on its ability to navigate regulatory pressures and interest rate fluctuations while expanding high-margin advisory services. Real estate development could offer ancillary growth, but core financial services will remain the primary driver.

Sources

Company filings, London Stock Exchange data

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