investorscraft@gmail.com

Intrinsic ValueAdtran Networks SE (ADV.DE)

Previous Close22.20
Intrinsic Value
Upside potential
Previous Close
22.20

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

ADVA Optical Networking SE operates in the communication equipment sector, specializing in optical and Ethernet-based networking solutions. The company serves a diverse clientele, including telecom service providers, enterprises, and government agencies, with a product portfolio spanning open optical transport, packet edge, network virtualization, and timing solutions. Its offerings, such as the FSP 3000 series and Ensemble ecosystem, cater to high-performance data, voice, and video transmission needs, positioning ADVA as a key player in next-generation network infrastructure. The firm differentiates itself through disaggregated networking and automation, addressing the growing demand for scalable, software-defined solutions in an increasingly connected world. With a direct and partner-driven sales model, ADVA maintains a global footprint, though it faces competition from larger rivals like Ciena and Nokia. Its acquisition by ADTRAN Holdings in 2022 provides potential synergies in access and aggregation technologies.

Revenue Profitability And Efficiency

In FY2023, ADVA reported revenue of €613.7 million but recorded a net loss of €14.5 million, reflecting margin pressures in a competitive market. Operating cash flow stood at €37.6 million, though capital expenditures of €68.2 million indicate ongoing investments in R&D and infrastructure. The diluted EPS of -€0.28 underscores profitability challenges despite its established market position.

Earnings Power And Capital Efficiency

ADVA's negative net income and EPS suggest limited earnings power in the near term, though its €30.6 million cash position provides liquidity. The company's capital allocation prioritizes innovation, as seen in its capex intensity, but requires improved returns to justify investments. Debt of €96.9 million remains manageable relative to its equity base.

Balance Sheet And Financial Health

With €30.6 million in cash and €96.9 million in total debt, ADVA maintains a moderate leverage profile. The balance sheet appears stable, supported by its acquisition by ADTRAN, which may offer financial flexibility. However, negative net income warrants monitoring of long-term solvency metrics.

Growth Trends And Dividend Policy

ADVA's growth is tied to telecom infrastructure upgrades, though FY2023 revenue stagnation and losses highlight near-term headwinds. The company paid a €0.52 per share dividend, signaling confidence in cash generation despite profitability challenges. Future growth may hinge on ADTRAN's integration and cross-selling opportunities in access networks.

Valuation And Market Expectations

At a €1.07 billion market cap, ADVA trades at ~1.75x revenue, reflecting modest expectations given its niche positioning and profitability concerns. The low beta of 0.131 suggests limited correlation with broader market movements, typical for specialized tech firms.

Strategic Advantages And Outlook

ADVA's strengths lie in its differentiated optical portfolio and software-defined networking expertise. The ADTRAN acquisition could enhance its edge and access solutions, though execution risks remain. Industry tailwinds from 5G and cloud adoption may drive demand, but competitive and macroeconomic pressures could temper near-term upside.

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