investorscraft@gmail.com

Intrinsic ValueAUTO1 Group SE (AG1.DE)

Previous Close27.90
Intrinsic Value
Upside potential
Previous Close
27.90

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

AUTO1 Group SE is a leading digital automotive marketplace in Europe, specializing in the buying and selling of used vehicles through its three core platforms: AUTO1.com, Autohero.com, and wirkaufendeinauto.de. The company serves both commercial dealers and private customers, leveraging a data-driven platform to optimize pricing, logistics, and inventory turnover. Its vertically integrated model spans sourcing, refurbishment, and distribution, positioning it as a key disruptor in the fragmented used car market. AUTO1 operates in the highly competitive auto dealership sector, where its technology-driven approach differentiates it from traditional brick-and-mortar players. The company benefits from Europe’s large and growing used car market, supported by increasing consumer preference for online transactions. Its dual focus on B2B (AUTO1.com) and B2C (Autohero.com) segments allows for diversified revenue streams, while wirkaufendeinauto.de ensures a steady supply of inventory. AUTO1’s scale and proprietary pricing algorithms provide a competitive edge, though profitability remains a challenge due to high operational costs and market expansion investments.

Revenue Profitability And Efficiency

AUTO1 reported revenue of €6.27 billion for the latest fiscal period, reflecting its significant scale in the European used car market. However, net income stood at a modest €20.9 million, indicating thin margins amid high operational expenses. The company’s negative operating cash flow of €219.7 million suggests ongoing reinvestment needs, while capital expenditures of €15.9 million highlight its asset-light digital model.

Earnings Power And Capital Efficiency

Diluted EPS of €0.096 underscores the company’s nascent profitability, with earnings power constrained by competitive pricing and logistics costs. AUTO1’s capital efficiency is challenged by its growth-focused strategy, as seen in its negative free cash flow. The asset-light model helps mitigate capital intensity, but scalability remains key to improving returns.

Balance Sheet And Financial Health

The company holds €371.8 million in cash and equivalents against total debt of €1.17 billion, indicating moderate leverage. While liquidity appears sufficient, the debt load could pressure financial flexibility if profitability does not improve. AUTO1’s balance sheet reflects its growth phase, with investments funded through a mix of debt and equity.

Growth Trends And Dividend Policy

AUTO1 is prioritizing market expansion over near-term profitability, with revenue growth driven by platform adoption and geographic reach. The company does not pay dividends, reinvesting cash flows into scaling operations and technology. Growth trends hinge on increasing transaction volumes and operational leverage in a competitive landscape.

Valuation And Market Expectations

With a market cap of €5.45 billion, AUTO1 trades at a premium relative to its earnings, reflecting investor optimism about its disruptive potential. The high beta of 1.946 indicates significant volatility, aligning with its growth-stage profile and sector cyclicality. Market expectations are tied to execution on profitability and market share gains.

Strategic Advantages And Outlook

AUTO1’s strengths lie in its scalable digital platform, pan-European footprint, and data-driven pricing. However, profitability challenges and competitive pressures remain risks. The outlook depends on achieving operational efficiency and sustaining growth in a capital-intensive industry. Success will require balancing expansion with margin improvement.

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