investorscraft@gmail.com

Intrinsic Valuebet-at-home.com AG (ACX.DE)

Previous Close1.99
Intrinsic Value
Upside potential
Previous Close
1.99

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

bet-at-home.com AG operates as a niche player in the European online gambling and sports betting sector, offering a diversified portfolio that includes sports betting, live betting, online casinos, poker, and virtual sports simulations. The company leverages its proprietary platform to cater to a broad customer base across regulated European markets, competing against larger incumbents through localized offerings and targeted marketing. As a subsidiary of BetClic Everest Group S.A.S., it benefits from shared technological infrastructure and regulatory expertise, though its market share remains modest compared to industry leaders. The online gambling industry is highly competitive and subject to stringent regulatory oversight, requiring continuous adaptation to regional licensing frameworks. bet-at-home.com AG’s focus on Germany and adjacent markets positions it in a high-growth but fragmented segment, where differentiation through user experience and odds competitiveness is critical. The company’s reliance on digital channels aligns with broader industry shifts toward mobile and live betting, though its profitability is sensitive to marketing costs and regulatory changes.

Revenue Profitability And Efficiency

In its latest fiscal year, bet-at-home.com AG reported revenue of €41.6 million, reflecting its mid-tier scale in the online gambling sector. However, the company posted a net loss of €4.5 million, with diluted EPS at -€0.63, indicating challenges in cost management or competitive pressures. Operating cash flow was positive at €792,000, though negligible capital expenditures suggest limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative net income and thin operating cash flow underscore inefficiencies in converting revenue to earnings, likely due to high customer acquisition costs or regulatory compliance expenses. With no reported capital expenditures, bet-at-home.com AG appears to prioritize liquidity preservation over expansion, potentially limiting future scalability in a capital-intensive industry.

Balance Sheet And Financial Health

bet-at-home.com AG maintains a conservative balance sheet, with €24.6 million in cash and equivalents against modest total debt of €1.4 million, indicating strong liquidity. The negligible leverage provides flexibility, though the lack of dividend payouts and reinvestment signals caution amid operational headwinds.

Growth Trends And Dividend Policy

The company’s revenue trajectory is constrained by its net loss position, and its zero dividend policy aligns with its focus on stabilizing profitability. Growth prospects hinge on regulatory tailwinds in core markets and potential technological upgrades, though the absence of capex suggests a wait-and-see approach.

Valuation And Market Expectations

With a market cap of €20.7 million and a beta of 1.48, the stock reflects high volatility and investor skepticism about near-term turnaround potential. The negative earnings and stagnant growth profile likely weigh on valuation multiples relative to peers.

Strategic Advantages And Outlook

bet-at-home.com AG’s strategic position is bolstered by its parent company’s resources and a debt-light balance sheet, but its outlook remains cautious due to regulatory uncertainties and competitive intensity. Success depends on optimizing marketing spend and leveraging its niche expertise in German-speaking markets.

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