investorscraft@gmail.com

Intrinsic ValueProCredit Holding AG & Co. KGaA (0RL9.L)

Previous Close£8.56
Intrinsic Value
Upside potential
Previous Close
£8.56

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

ProCredit Holding AG & Co. KGaA operates as a diversified commercial bank specializing in financial services for small and medium enterprises (SMEs) and private customers across Europe and South America. The company’s core revenue model is driven by interest income from business loans, including wholesale, retail, agricultural, and green financing, complemented by fee-based services such as electronic banking and card payments. Its focus on SMEs positions it as a key enabler of local economic growth, particularly in underserved markets. ProCredit differentiates itself through a strong commitment to sustainable banking, offering tailored financial solutions that support environmentally friendly projects and socially responsible investments. The bank’s digital banking services enhance accessibility, catering to both urban and rural clients. Despite operating in competitive markets, ProCredit maintains a niche presence by combining traditional lending with innovative financial products, reinforcing its reputation as a reliable partner for SMEs and private borrowers.

Revenue Profitability And Efficiency

In its latest fiscal year, ProCredit reported revenue of EUR 461.2 million, with net income reaching EUR 104.3 million, reflecting a solid profitability margin. The diluted EPS stood at EUR 1.77, indicating efficient earnings distribution. However, operating cash flow was negative at EUR -176.7 million, partly offset by disciplined capital expenditures of EUR -41.0 million, suggesting strategic investments in growth or operational upgrades.

Earnings Power And Capital Efficiency

ProCredit demonstrates robust earnings power, with a net income of EUR 104.3 million underscoring its ability to generate returns from its SME-focused lending portfolio. The absence of total debt highlights a conservative capital structure, while cash and equivalents of EUR 2.16 billion provide ample liquidity to support lending activities and absorb potential credit risks, reinforcing capital efficiency.

Balance Sheet And Financial Health

The company’s balance sheet remains strong, with cash and equivalents totaling EUR 2.16 billion, ensuring high liquidity. Notably, ProCredit carries no total debt, reflecting a low-leverage financial strategy. This conservative approach enhances financial stability, though the negative operating cash flow warrants monitoring for sustained operational efficiency.

Growth Trends And Dividend Policy

ProCredit’s growth is anchored in its SME lending and sustainable finance initiatives, though recent cash flow challenges may temper short-term expansion. The company maintains a shareholder-friendly dividend policy, distributing EUR 0.64 per share, which aligns with its profitability and commitment to returning value to investors.

Valuation And Market Expectations

With a market capitalization of approximately EUR 609.6 million and a beta of 1.377, ProCredit is viewed as a moderately volatile investment within the banking sector. The current valuation reflects market expectations for steady, albeit not explosive, growth, given its niche focus and regional exposure.

Strategic Advantages And Outlook

ProCredit’s strategic advantages lie in its SME specialization and sustainable banking approach, which resonate with evolving regulatory and consumer trends. The outlook remains cautiously optimistic, contingent on improving cash flow dynamics and leveraging its strong liquidity position to capture growth opportunities in emerging European and South American markets.

Sources

Company filings, market 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