investorscraft@gmail.com

Intrinsic ValueVERBIO Vereinigte BioEnergie AG (0NLY.L)

Previous Close£25.02
Intrinsic Value
Upside potential
Previous Close
£25.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

VERBIO Vereinigte BioEnergie AG operates in the European biofuels sector, specializing in biodiesel, bioethanol, biomethane, and related byproducts such as biosterol and bioglycerin. The company serves a diverse clientele, including oil corporations, traders, independent fuel stations, logistics firms, and public utilities, positioning itself as a key supplier in the renewable energy transition. Its vertically integrated production model enhances efficiency and cost control, allowing it to compete effectively in a market driven by regulatory mandates and sustainability goals. VERBIO has established a strong foothold in Germany while expanding its reach across Europe, leveraging its technological expertise in biofuel refinement and waste-to-energy solutions. The company’s focus on biomethane—a high-growth segment—further strengthens its market position amid rising demand for low-carbon alternatives in transportation and industrial applications.

Revenue Profitability And Efficiency

VERBIO reported revenue of €1.66 billion for the fiscal year ending June 2024, reflecting its scale in the biofuels market. Net income stood at €19.96 million, with diluted EPS of €0.31, indicating modest profitability amid volatile feedstock costs and regulatory pressures. Operating cash flow of €116.8 million suggests reasonable operational efficiency, though capital expenditures of €170.4 million highlight ongoing investments in capacity and technology.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by thin margins, typical of the capital-intensive biofuels industry. Operating cash flow coverage of capital expenditures remains tight, signaling reliance on external financing or retained earnings for growth. VERBIO’s ability to scale production while managing input cost volatility will be critical to improving returns on invested capital.

Balance Sheet And Financial Health

VERBIO maintains a balanced financial position, with €123.2 million in cash and equivalents against total debt of €194.2 million. The manageable leverage ratio provides flexibility, though liquidity could be strained if biofuel demand or subsidy frameworks weaken. The company’s asset base, anchored by production facilities, supports its operational stability.

Growth Trends And Dividend Policy

Growth is tied to Europe’s decarbonization policies, with biomethane offering a key opportunity. VERBIO’s dividend of €0.20 per share reflects a conservative payout ratio, prioritizing reinvestment over shareholder returns. The company’s expansion in biomethane and sustainable aviation fuel aligns with long-term regulatory tailwinds.

Valuation And Market Expectations

With a market cap of €594 million and a beta of 1.14, VERBIO is priced as a mid-cap player with moderate volatility. Investors likely anticipate regulatory support for biofuels, though margin pressures and energy transition risks persist. The stock’s valuation hinges on execution in high-growth segments like biomethane.

Strategic Advantages And Outlook

VERBIO’s strategic edge lies in its integrated production and focus on advanced biofuels, positioning it to benefit from Europe’s green energy shift. Near-term challenges include feedstock price fluctuations, but long-term prospects remain solid if policy incentives sustain. The company’s ability to innovate and adapt will determine its competitiveness in an evolving market.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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