investorscraft@gmail.com

Intrinsic ValueAdler Modemärkte AG (ADD.DE)

Previous Close0.48
Intrinsic Value
Upside potential
Previous Close
0.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Adler Modemärkte AG operates in the European retail apparel sector, specializing in affordable fashion for a broad customer base. The company generates revenue primarily through its brick-and-mortar stores and e-commerce platform, offering a mix of private-label and branded clothing. Positioned as a value retailer, Adler competes in a highly fragmented market dominated by fast-fashion giants and discount chains. Its strategy focuses on cost efficiency and localized assortments to cater to regional preferences. Despite its niche positioning, Adler faces intense competition from digital-native brands and larger retailers with stronger supply chains. The company’s market share remains modest, with challenges in scaling profitability amid shifting consumer trends toward sustainability and online shopping. Adler’s ability to adapt its inventory and store footprint will be critical in maintaining relevance in a rapidly evolving retail landscape.

Revenue Profitability And Efficiency

In FY 2020, Adler Modemärkte reported revenue of €334.7 million, reflecting the pressures of the pandemic on physical retail. The company posted a net loss of €130.1 million, underscoring operational inefficiencies and declining foot traffic. Operating cash flow was negative at €44.1 million, exacerbated by weak sales and high fixed costs. Capital expenditures were minimal at €4.3 million, suggesting limited investment in growth initiatives.

Earnings Power And Capital Efficiency

Adler’s diluted EPS was negligible, indicating severe earnings challenges. The negative operating cash flow and net loss highlight strained capital efficiency, with limited ability to generate returns. The company’s high operating leverage and reliance on physical stores further amplify risks in a downturn, constraining its earnings power.

Balance Sheet And Financial Health

Adler’s balance sheet shows €21.2 million in cash against €272.1 million in total debt, signaling significant leverage. The negative equity position, implied by the net loss, raises solvency concerns. Liquidity pressures are evident, with limited flexibility to service debt or fund turnaround efforts without external support.

Growth Trends And Dividend Policy

Adler’s growth prospects appear constrained, with no dividend payouts in FY 2020. The retail sector’s shift toward e-commerce and Adler’s reliance on physical stores pose structural headwinds. Without a clear turnaround strategy, revenue and profitability trends are likely to remain challenged.

Valuation And Market Expectations

With a market cap of €9.0 million, Adler trades at a steep discount to revenue, reflecting investor skepticism about its viability. The zero beta suggests idiosyncratic risk, with minimal correlation to broader market movements. Market expectations are muted, given the company’s financial distress and sectoral challenges.

Strategic Advantages And Outlook

Adler’s primary advantage lies in its established store network and value-focused positioning. However, the lack of digital transformation and high debt load limit its competitive edge. The outlook remains uncertain, hinging on restructuring efforts and potential shifts toward omnichannel retailing. Without material operational improvements, recovery prospects appear dim.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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