investorscraft@gmail.com

Intrinsic ValueVoltabox AG (0RV4.L)

Previous Close£4.65
Intrinsic Value
Upside potential
Previous Close
£4.65

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

Voltabox AG operates in the automotive parts sector, specializing in advanced battery systems for industrial e-mobility applications. The company designs and manufactures lithium-ion batteries tailored for forklifts, mining vehicles, electric buses, and automated guided vehicles, positioning itself as a niche player in sustainable energy solutions for heavy-duty transport. Its focus on industrial applications differentiates it from competitors targeting consumer electric vehicles, allowing Voltabox to leverage specialized engineering expertise. The company serves markets in Germany, the EU, and internationally, though its revenue base remains modest, reflecting its small-scale operations. Voltabox’s technology aligns with broader decarbonization trends, but its market penetration is constrained by competition from larger battery manufacturers and reliance on industrial adoption cycles. The firm’s long-standing history since 1835 provides foundational credibility, but its growth depends on scaling production and securing contracts in a capital-intensive industry.

Revenue Profitability And Efficiency

Voltabox reported revenue of €10.6 million in FY 2023, underscoring its small-scale operations. The company posted a net loss of €3.2 million, with diluted EPS of -€0.17, reflecting ongoing challenges in achieving profitability. Operating cash flow was positive at €1.4 million, but capital expenditures of €0.8 million indicate continued investment in production capabilities, limiting free cash flow generation.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight inefficiencies in scaling its business model, though its moderate beta of 0.7 suggests lower volatility compared to the broader market. With limited operating cash flow relative to revenue, Voltabox must improve margins through cost optimization or higher-margin product lines to achieve sustainable earnings power.

Balance Sheet And Financial Health

Voltabox maintains a lean balance sheet with €0.9 million in cash and equivalents and modest total debt of €0.3 million, indicating low leverage. However, its constrained liquidity and recurring losses raise questions about long-term financial resilience without additional funding or improved operational performance.

Growth Trends And Dividend Policy

The company’s growth is tied to adoption of its battery systems in industrial e-mobility, a market with long-term potential but near-term uncertainty. Voltabox does not pay dividends, reinvesting limited resources into R&D and market expansion. Its ability to capitalize on electrification trends will determine future revenue trajectory.

Valuation And Market Expectations

With a market cap of €59.8 million, Voltabox trades at approximately 5.6x revenue, reflecting investor optimism about its niche positioning in e-mobility. However, persistent losses and small revenue base suggest skepticism about near-term profitability, requiring proof of execution to justify current valuation.

Strategic Advantages And Outlook

Voltabox’s focus on industrial battery systems offers differentiation, but its success hinges on securing larger contracts and improving economies of scale. The company must navigate competitive pressures and funding needs to capitalize on the global shift toward electrification, making its outlook highly dependent on operational execution and market demand.

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