investorscraft@gmail.com

Intrinsic ValueKabel Deutschland Holding AG (0SD7.L)

Previous Close£92.00
Intrinsic Value
Upside potential
Previous Close
£92.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kabel Deutschland Holding AG is a leading German cable operator, specializing in integrated telecommunications services, including broadband internet, digital television, and fixed-line telephony. As a subsidiary of Vodafone Deutschland GmbH, the company benefits from synergies within Vodafone’s broader European telecom infrastructure, enhancing its competitive positioning in Germany’s highly consolidated media and entertainment sector. The firm primarily serves residential customers, leveraging its extensive cable network to deliver high-speed connectivity and bundled service offerings. Kabel Deutschland operates in a competitive landscape dominated by telecom giants and emerging fiber-optic providers, yet maintains a strong foothold due to its established infrastructure and brand recognition. Its revenue model relies on subscription-based services, with upselling opportunities through premium content and higher bandwidth tiers. The company’s strategic alignment with Vodafone further strengthens its ability to invest in network upgrades and retain market share amid intensifying competition.

Revenue Profitability And Efficiency

In FY 2021, Kabel Deutschland reported revenue of €2.63 billion, with net income reaching €534.5 million, reflecting a robust profitability margin. Operating cash flow stood at €1.27 billion, underscoring efficient cash generation, while capital expenditures of €417.5 million indicate ongoing investments in network infrastructure. The absence of total debt suggests a conservative financial structure, supported by strong operational performance.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €6.04 highlights its earnings strength, driven by stable subscriber revenue and cost management. High operating cash flow relative to net income demonstrates effective capital efficiency, with reinvestment focused on maintaining service quality and expanding capacity. The lack of debt further enhances its ability to allocate capital toward growth initiatives or potential shareholder returns.

Balance Sheet And Financial Health

Kabel Deutschland’s balance sheet appears resilient, with negligible debt and €1.9 million in cash and equivalents. The debt-free position provides flexibility, though the low cash reserves may reflect aggressive capital deployment or upstream distributions to Vodafone. Overall, the company’s financial health is solid, with ample cash flow to support operations and strategic investments.

Growth Trends And Dividend Policy

The company’s growth is tied to Germany’s demand for high-speed broadband and bundled services, though the lack of a dividend suggests reinvestment priorities or upstream financial integration with Vodafone. Market trends favor network upgrades and convergence offerings, positioning Kabel Deutschland to capitalize on evolving consumer preferences for integrated telecom solutions.

Valuation And Market Expectations

With a market cap of €81.4 million and a beta of 0.20, the stock exhibits low volatility relative to the market. The valuation reflects its niche as a subsidiary, with investor expectations likely anchored to Vodafone’s broader strategy rather than standalone performance. The absence of debt and strong cash flow may appeal to risk-averse investors.

Strategic Advantages And Outlook

Kabel Deutschland’s integration with Vodafone provides scale advantages and cross-selling opportunities, though competition from fiber and 5G providers poses long-term challenges. The outlook hinges on its ability to modernize infrastructure and retain customers through competitive pricing and service quality. Strategic synergies with Vodafone’s ecosystem remain a key differentiator in a rapidly evolving telecom landscape.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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