investorscraft@gmail.com

Intrinsic ValueflatexDEGIRO AG (0W89.L)

Previous Close£41.57
Intrinsic Value
Upside potential
Previous Close
£41.57

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

flatexDEGIRO AG operates as a leading European online brokerage and financial technology provider, structured into two core segments: Financial Services (FIN) and Technologies (TECH). The FIN segment delivers B2C online brokerage, B2B white-label banking, securities settlement, and custody services, alongside treasury and lending solutions. The TECH segment focuses on developing proprietary IT infrastructure, including banking platforms and trading systems like the Limit Order System, which enhances broker efficiency. The company’s integrated model combines low-cost brokerage with scalable fintech solutions, positioning it competitively in Europe’s digital finance landscape. Its acquisition of DEGIRO in 2020 expanded its retail investor base, reinforcing its market share in cost-sensitive trading. flatexDEGIRO differentiates itself through technology-driven execution, regulatory compliance, and multi-country accessibility, appealing to both retail and institutional clients. The firm’s dual-segment approach balances recurring revenue from banking services with high-margin tech solutions, creating a resilient revenue mix amid volatile trading volumes.

Revenue Profitability And Efficiency

In its latest fiscal year, flatexDEGIRO reported revenue of €462.5 million, with net income of €111.5 million, reflecting a net margin of approximately 24%. Operating cash flow stood at €168.9 million, underscoring efficient liquidity management. Capital expenditures of €48.2 million were directed toward platform enhancements, aligning with its tech-driven growth strategy. The diluted EPS of €0.55 indicates solid earnings distribution across its 110.6 million outstanding shares.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with its FIN segment benefiting from scalable brokerage fees and interest income, while the TECH segment contributes high-margin software revenues. A beta of 1.243 suggests moderate sensitivity to market volatility, typical for financial services firms. Cash reserves of €3.31 billion against modest total debt of €160 million highlight strong capital efficiency and low leverage.

Balance Sheet And Financial Health

flatexDEGIRO maintains a fortress balance sheet, with €3.31 billion in cash and equivalents dwarfing its €160 million debt, yielding a net cash position. This liquidity supports operational flexibility and potential M&A, critical in consolidating Europe’s fragmented brokerage market. The absence of significant leverage enhances resilience during market downturns.

Growth Trends And Dividend Policy

The firm has prioritized organic growth via platform innovation and geographic expansion, complemented by strategic acquisitions like DEGIRO. A dividend of €0.04 per share signals a conservative payout policy, retaining capital for reinvestment. Revenue growth hinges on increasing user activity and cross-selling higher-margin products like securities lending.

Valuation And Market Expectations

At a market cap of €1.05 billion, the stock trades at a P/E of ~9.4x based on trailing net income, reflecting investor caution amid sector headwinds. The valuation discounts its tech-enabled scalability, suggesting potential upside if execution sustains.

Strategic Advantages And Outlook

flatexDEGIRO’s dual-segment model and cost leadership in online brokerage provide a defensible moat. Regulatory tailwinds for digital finance in Europe and cross-border platform integration are key growth levers. Near-term challenges include competitive pricing pressures, but its tech infrastructure and balance sheet strength position it for long-term consolidation opportunities.

Sources

Company filings, Bloomberg

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