investorscraft@gmail.com

Intrinsic ValueHeliad AG (A7A.DE)

Previous Close15.90
Intrinsic Value
Upside potential
Previous Close
15.90

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

Heliad AG operates as a venture capital firm with a specialized focus on fintech investments, targeting early-stage and growth-phase companies in blockchain, online financial services, and financial technology. The firm adopts a diversified investment strategy, including direct minority and majority stakes in startups, as well as fund-of-fund investments in venture capital funds with fintech expertise. Its geographic scope spans Germany, Europe, the US, and Asia, positioning it as a cross-border investor in high-growth financial innovation. Heliad’s market position is defined by its niche specialization in fintech, a sector with strong secular tailwinds due to digital transformation in financial services. Unlike traditional asset managers, the firm combines direct venture capital exposure with indirect fund investments, offering a hybrid approach to capital deployment. This strategy allows it to mitigate single-company risk while maintaining upside potential through curated portfolios. The firm’s rebranding from FinLab AG to Heliad AG reflects its evolving focus on broader fintech opportunities beyond its original remit, though its core competency remains tied to financial software and disruptive technologies.

Revenue Profitability And Efficiency

Heliad reported modest revenue of €3.7 million, overshadowed by a net income of €30.6 million, likely driven by unrealized gains from its investment portfolio. The negative operating cash flow of €2 million suggests ongoing capital deployment or portfolio management costs, though zero capital expenditures indicate a lean operational model typical of investment firms. Diluted EPS of €3.63 underscores earnings volatility tied to mark-to-market adjustments.

Earnings Power And Capital Efficiency

The firm’s earnings power is heavily influenced by investment performance, as evidenced by the disparity between revenue and net income. With no dividend payouts, Heliad reinvests capital into its venture portfolio, aligning with its growth-oriented mandate. The absence of capex highlights capital efficiency, though liquidity constraints may arise from concentrated bets in early-stage fintech.

Balance Sheet And Financial Health

Heliad’s balance sheet shows €6.7 million in cash against €18.4 million in total debt, indicating moderate leverage. The debt level, while manageable given the firm’s equity-heavy structure, could amplify risk if portfolio valuations decline. The lack of capex and dividend obligations provides flexibility, but reliance on investment exits for liquidity remains a key consideration.

Growth Trends And Dividend Policy

Heliad’s growth is tied to fintech sector performance, with no current dividend policy reflecting its reinvestment strategy. The firm’s ability to identify high-potential startups and funds will determine future valuation uplifts, though macroeconomic headwinds in venture capital could pressure near-term returns. Its global diversification may mitigate regional downturns.

Valuation And Market Expectations

At a market cap of €117.7 million, Heliad trades at a premium to book value, implying investor confidence in its portfolio’s unrealized potential. The beta of 0.9 suggests moderate correlation with broader markets, though fintech-specific volatility could drive divergence. Valuation hinges on exit multiples for private holdings, which remain opaque.

Strategic Advantages And Outlook

Heliad’s niche expertise in fintech and hybrid investment approach provide differentiation, but its success depends on sector tailwinds and execution in a competitive VC landscape. The firm’s outlook is cautiously optimistic, with scalability tied to successful exits and fund performance. Regulatory shifts in blockchain and digital finance could present incremental opportunities or risks.

Sources

Company description, financials, and market data sourced from publicly available disclosures and exchange filings.

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