investorscraft@gmail.com

Intrinsic Valuemedondo holding AG (AMI.DE)

Previous Close0.39
Intrinsic Value
Upside potential
Previous Close
0.39

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

medondo holding AG operates as a manufacturer-independent specialist in the IT services sector, focusing on multi-vendor warranty extensions and third-party maintenance for professional IT users globally. The company serves a diverse clientele, including SMEs, corporations, cloud providers, data centers, IT system houses, and OEMs, offering services such as managed IT roll-outs, certified data carrier destruction, and maintenance for IT infrastructure security. Its niche positioning allows it to provide cost-effective alternatives to OEM warranties, catering to businesses seeking flexible and scalable IT maintenance solutions. The company’s multi-vendor approach differentiates it from single-brand service providers, enhancing its appeal in a fragmented market. Despite its specialized focus, medondo faces competition from larger IT service providers and OEMs, requiring continuous innovation to maintain its market relevance. The company’s headquarters in Moers, Germany, underscores its European roots, though its services target a global customer base.

Revenue Profitability And Efficiency

In FY 2023, medondo reported revenue of €2.39 million, reflecting its niche market presence. However, the company recorded a net loss of €4.29 million, indicating significant profitability challenges. Operating cash flow was negative at €1.62 million, further highlighting inefficiencies in cash generation. Capital expenditures were minimal at €1,207, suggesting limited investment in growth or operational upgrades during the period.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at €0, underscoring its lack of earnings power in the current fiscal year. With negative operating cash flow and substantial net losses, medondo’s capital efficiency remains weak. The absence of meaningful capital expenditures points to constrained reinvestment capabilities, which could hinder future growth prospects.

Balance Sheet And Financial Health

medondo’s balance sheet shows €45,443 in cash and equivalents, a modest liquidity position. Total debt of €3.81 million raises concerns about financial leverage, particularly given the company’s negative profitability and cash flow. The high debt burden relative to its market cap of €6.42 million suggests elevated financial risk, potentially limiting access to additional financing.

Growth Trends And Dividend Policy

The company’s revenue decline and persistent net losses indicate stagnant growth trends. No dividends were paid in FY 2023, aligning with its unprofitable status and focus on preserving capital. Without clear signs of operational turnaround, growth prospects remain uncertain, and shareholder returns are unlikely in the near term.

Valuation And Market Expectations

With a market cap of €6.42 million and negative earnings, medondo’s valuation reflects its distressed financial state. The beta of -0.007 suggests low correlation with broader market movements, though this may also indicate limited investor interest. Market expectations appear muted, given the company’s challenges in achieving profitability and sustainable cash flow.

Strategic Advantages And Outlook

medondo’s multi-vendor service model provides a strategic edge in catering to cost-conscious IT users, but its financial struggles overshadow this advantage. The outlook remains cautious, as the company must address profitability and debt concerns to regain investor confidence. Without significant operational improvements or strategic shifts, its ability to capitalize on market opportunities appears constrained.

Sources

Company description and financial data provided by user

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