investorscraft@gmail.com

Intrinsic ValueDeutsche Beteiligungs AG (0QF7.L)

Previous Close£25.63
Intrinsic Value
Upside potential
Previous Close
£25.63

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

Deutsche Beteiligungs AG operates as a private equity and venture capital firm with a diversified investment strategy spanning direct investments and fund-of-funds. The firm targets mid-market companies in Europe, particularly the DACH region and Northern Italy, as well as selective opportunities in the U.S. Its investment focus includes sectors such as industrials, consumer discretionary, healthcare, and technology, with deal sizes ranging from €10 million to €235 million. The firm provides growth capital, buyout financing, and succession solutions, often taking majority or minority stakes. With a long-standing presence since 1965, Deutsche Beteiligungs AG has established itself as a trusted partner for SMEs and family-owned businesses seeking expansion or transition support. Its dual approach—combining direct investments with fund-of-funds—allows for diversified risk exposure while maintaining sector specialization. The firm’s deep regional expertise and hands-on portfolio management differentiate it from broader global competitors, positioning it as a niche player in the European mid-market private equity landscape.

Revenue Profitability And Efficiency

For the fiscal year ending September 2024, Deutsche Beteiligungs AG reported revenue of €107.6 million and net income of €47.5 million, reflecting a robust net margin of approximately 44%. The firm’s diluted EPS stood at €2.58, indicating efficient capital deployment. Operating cash flow was €13 million, while capital expenditures were minimal (-€0.7 million), underscoring a capital-light model typical of asset managers.

Earnings Power And Capital Efficiency

The firm’s earnings power is driven by its ability to generate consistent returns from its investment portfolio, evidenced by its high net income relative to revenue. With no debt on its balance sheet and €24 million in cash, Deutsche Beteiligungs AG maintains strong liquidity to fund new investments or weather market downturns, enhancing its capital efficiency.

Balance Sheet And Financial Health

Deutsche Beteiligungs AG exhibits a conservative balance sheet with zero debt and €23.97 million in cash and equivalents. This debt-free structure, combined with a market capitalization of €400 million, reflects prudent financial management and low leverage risk, providing flexibility for opportunistic investments or shareholder returns.

Growth Trends And Dividend Policy

The firm’s growth is tied to its ability to identify and exit high-potential investments, with performance influenced by broader private equity market conditions. It maintains a shareholder-friendly dividend policy, distributing €1 per share, which aligns with its stable cash flow generation and capital preservation strategy.

Valuation And Market Expectations

Trading at a market cap of €400 million, the firm’s valuation reflects its niche focus and earnings stability. A beta of 0.997 suggests market-aligned volatility, with investors likely pricing in steady returns from its diversified portfolio rather than aggressive growth.

Strategic Advantages And Outlook

Deutsche Beteiligungs AG’s strategic edge lies in its regional expertise, long-term investment horizon, and hands-on portfolio management. The outlook remains tied to European mid-market activity, with potential upside from successful exits or sector tailwinds in industrials and technology. Its conservative balance sheet positions it well for selective acquisitions amid economic uncertainty.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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