investorscraft@gmail.com

Intrinsic ValueAllgeier SE (0RUM.L)

Previous Close£22.60
Intrinsic Value
Upside potential
Previous Close
£22.60

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

Allgeier SE operates as a specialized IT solutions and software services provider in Germany, serving diverse sectors including banking, insurance, healthcare, logistics, and public administration. The company’s revenue model is anchored in two core segments: Enterprise IT, which focuses on personnel services and software lifecycle management, and mgm technology partners, delivering tailored IT consulting and implementation services. Its offerings span business process optimization, cloud services, IT security, and enterprise content management, positioning it as a versatile partner for digital transformation. Allgeier differentiates itself through a hybrid approach combining near-shore/offshore delivery capabilities with deep industry expertise, enabling cost-efficient yet high-quality solutions. The firm competes in a fragmented market but maintains relevance through its integrated service portfolio and sector-specific customization. While not a market leader in scale, its niche focus on mid-market and enterprise clients in Germany provides stability amid competitive pressures from global IT service providers.

Revenue Profitability And Efficiency

Allgeier reported revenue of €403 million for the period, with net income of €7.3 million, reflecting modest profitability in a competitive IT services landscape. Operating cash flow stood at €37.8 million, supported by efficient working capital management, though capital expenditures of €12 million indicate ongoing investments in service delivery capabilities. The diluted EPS of €0.64 underscores moderate earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are driven by recurring service contracts and project-based engagements, yielding stable but not exceptional returns. Capital efficiency is tempered by debt levels, with total debt at €185.7 million against cash reserves of €57.3 million. Operating cash flow coverage of debt obligations appears adequate, but leverage could constrain flexibility in a downturn.

Balance Sheet And Financial Health

Allgeier’s balance sheet shows a net debt position of approximately €128.5 million, with liquidity supported by €57.3 million in cash. The debt-to-equity ratio suggests moderate leverage, though interest coverage remains manageable given current earnings. Financial health is stable but could benefit from further deleveraging to mitigate sector volatility risks.

Growth Trends And Dividend Policy

Growth has been steady but unspectacular, aligned with broader IT services demand in Germany. The dividend payout of €0.50 per share indicates a shareholder-friendly policy, though yield remains modest. Future expansion may hinge on cross-selling higher-margin services like cloud and cybersecurity, as well as potential M&A to consolidate regional market share.

Valuation And Market Expectations

With a market cap of €199 million, the stock trades at a P/E multiple reflective of mid-tier IT services firms. The beta of 1.29 suggests higher volatility than the market, likely due to sector cyclicality and competitive dynamics. Investors appear to price in limited near-term upside absent accelerated organic growth or margin improvement.

Strategic Advantages And Outlook

Allgeier’s strengths lie in its diversified client base and hybrid delivery model, though reliance on the German market exposes it to regional economic shifts. The outlook is cautiously optimistic, with opportunities in digital transformation trends offset by pricing pressures and talent scarcity. Strategic focus on high-value consulting and managed services could enhance margins over time.

Sources

Company filings, London Stock Exchange disclosures

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