investorscraft@gmail.com

Intrinsic Value2G Energy AG (2GB.DE)

Previous Close35.65
Intrinsic Value
Upside potential
Previous Close
35.65

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

2G Energy AG operates in the industrial machinery sector, specializing in decentralized energy solutions through combined heat and power (CHP) systems. The company’s core revenue model revolves around the development, manufacturing, and installation of CHP plants, alongside leasing and rental services. Its product portfolio, including the g-box, aura, and avus series, caters to diverse applications such as biogas plants, industrial facilities, and public institutions, positioning it as a key player in sustainable energy generation. 2G Energy AG differentiates itself through technological expertise in gas-driven CHP systems, including hydrogen-compatible solutions, aligning with global decarbonization trends. The company serves a broad clientele across Germany and international markets, leveraging its niche focus on mid-range output capacities (20 kW to 4,500 kW). Its market position is reinforced by a reputation for reliability and efficiency, though it faces competition from larger industrial conglomerates and renewable energy alternatives. The shift toward hydrogen-ready systems underscores its adaptive strategy in a transitioning energy landscape.

Revenue Profitability And Efficiency

In FY 2023, 2G Energy AG reported revenue of €375.6 million, with net income of €23.7 million, reflecting a net margin of approximately 6.3%. Operating cash flow stood at €53.3 million, indicating robust cash generation relative to earnings. Capital expenditures of €9.7 million suggest disciplined reinvestment, supporting future growth without straining liquidity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.32 demonstrates moderate earnings power, while its operating cash flow-to-revenue ratio of 14.2% highlights efficient conversion of sales into cash. With a lean debt profile (total debt of €6.9 million), 2G Energy AG maintains strong capital efficiency, though its beta of 1.259 indicates higher volatility compared to the broader market.

Balance Sheet And Financial Health

2G Energy AG’s balance sheet remains healthy, with €49.97 million in cash and equivalents against minimal debt, yielding a net cash position. This liquidity cushion supports operational flexibility and potential strategic investments. The low leverage ratio underscores a conservative financial structure, reducing vulnerability to macroeconomic shocks.

Growth Trends And Dividend Policy

The company’s growth is tied to demand for decentralized energy solutions, particularly in Europe. A dividend of €0.17 per share reflects a payout ratio of ~13%, balancing shareholder returns with reinvestment needs. Future expansion may hinge on adoption of hydrogen-compatible systems and international market penetration.

Valuation And Market Expectations

At a market cap of €553.4 million, 2G Energy AG trades at a P/E of ~23.4x (based on 2023 EPS), pricing in expectations for sustained growth in CHP demand. The premium valuation aligns with its niche positioning and ESG-driven tailwinds, though execution risks persist.

Strategic Advantages And Outlook

2G Energy AG’s strategic edge lies in its specialized CHP expertise and early-mover focus on hydrogen readiness. The outlook is cautiously optimistic, dependent on regulatory support for gas-based CHP and scalability of its leasing model. Competitive pressures and energy transition uncertainties remain key monitorables.

Sources

Company description, financial data from disclosed filings (likely 2023 annual report), market data from XETRA.

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