investorscraft@gmail.com

Intrinsic ValueAllgeier SE (AEIN.DE)

Previous Close22.40
Intrinsic Value
Upside potential
Previous Close
22.40

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

Allgeier SE is a Germany-based IT solutions and software services provider, operating primarily in the Enterprise IT and mgm technology partners segments. The company delivers a comprehensive suite of services, including personnel solutions, software lifecycle management, business intelligence, and cloud services, catering to diverse sectors such as banking, healthcare, logistics, and public administration. Its offerings span from IT security and enterprise content management to ERP solutions and infrastructure services, positioning it as a versatile player in the competitive IT services landscape. Allgeier differentiates itself through a hybrid delivery model that combines near-shore and offshore capabilities, enabling cost-efficient yet high-quality service delivery. The company’s deep industry expertise and consultative approach allow it to address complex IT integration and digital transformation challenges for mid-sized and large enterprises. While it faces competition from global IT service providers, Allgeier maintains a strong regional presence in Germany, leveraging its long-standing client relationships and specialized solutions to sustain its market position.

Revenue Profitability And Efficiency

Allgeier reported revenue of €403.0 million for the fiscal year, with net income of €7.3 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €37.8 million, indicating efficient cash generation, while capital expenditures of €12.0 million suggest disciplined reinvestment in the business. The diluted EPS of €0.64 underscores its ability to translate top-line growth into shareholder returns.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service portfolio and recurring revenue streams from managed services and application support. Capital efficiency appears balanced, with operating cash flow covering capital expenditures comfortably. However, the net income margin of approximately 1.8% suggests room for operational leverage improvement, particularly in scaling higher-margin offerings like cloud and consulting services.

Balance Sheet And Financial Health

Allgeier’s balance sheet shows €57.3 million in cash and equivalents against total debt of €185.7 million, indicating a leveraged but manageable position. The debt level is typical for IT services firms investing in growth, and the company’s operating cash flow provides adequate coverage for interest and principal obligations. Liquidity remains sufficient to support ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

Growth trends reflect steady demand for IT modernization, though the company’s revenue growth has been tempered by competitive pressures. Allgeier maintains a shareholder-friendly dividend policy, distributing €0.50 per share, which aligns with its earnings and cash flow profile. Future growth may hinge on expanding higher-value services and leveraging digital transformation trends in its core markets.

Valuation And Market Expectations

With a market capitalization of approximately €200.8 million, Allgeier trades at a moderate valuation relative to its earnings and cash flow. The beta of 1.29 suggests higher volatility compared to the broader market, reflecting sector-specific risks. Investor expectations likely center on the company’s ability to improve margins and capitalize on IT outsourcing and cloud adoption trends in Europe.

Strategic Advantages And Outlook

Allgeier’s strategic advantages lie in its deep sector expertise, hybrid delivery model, and entrenched client relationships in Germany. The outlook remains cautiously optimistic, with opportunities in digital transformation and cybersecurity offset by macroeconomic uncertainties and pricing pressures. Execution on cost optimization and service differentiation will be critical to sustaining competitiveness in a fragmented IT services market.

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