investorscraft@gmail.com

Intrinsic ValueAURELIUS Equity Opportunities SE & Co. KGaA (AR4.DE)

Previous Close17.85
Intrinsic Value
Upside potential
Previous Close
17.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AURELIUS Equity Opportunities SE & Co. KGaA is a specialized private equity firm focusing on acquiring and restructuring underperforming or distressed mid-market companies across Europe. The firm targets businesses with unresolved succession issues, operational inefficiencies, or balance sheet challenges, primarily in sectors such as industrials & chemicals, IT, business services, consumer goods, and TMT. Its investment strategy involves complex carve-outs, management buyouts, and strategic acquisitions, typically investing between €5 million and €80 million per deal, with a preference for majority or full ownership. AURELIUS differentiates itself through its hands-on operational restructuring approach, aiming to unlock value before exiting via sales to private or institutional investors or through IPOs. The firm operates across key European markets, including Germany, the UK, and the Nordic region, leveraging its local expertise to identify and transform undervalued assets. Its focus on special situations and corporate spin-offs positions it as a niche player in the lower middle market, where it competes with both traditional private equity firms and industrial consolidators. The firm’s ability to navigate complex transactions and execute turnarounds has established its reputation as a disciplined investor in the European distressed asset space.

Revenue Profitability And Efficiency

In FY 2021, AURELIUS reported revenue of €2.56 billion, reflecting its diversified portfolio of acquired businesses. Net income stood at €73.9 million, translating to a diluted EPS of €2.58, indicating solid profitability despite the challenges inherent in restructuring investments. Operating cash flow was €42.9 million, though capital expenditures were negligible, suggesting a focus on operational efficiency rather than heavy reinvestment in fixed assets.

Earnings Power And Capital Efficiency

The firm’s earnings power is driven by its ability to identify and rehabilitate undervalued companies, with EBITDA margins across its portfolio ranging from negative to over 15%. Its capital efficiency is evident in its targeted investment size (€5–80 million per deal) and its preference for equity stakes, which allows for greater control over restructuring efforts and eventual exits.

Balance Sheet And Financial Health

AURELIUS maintains a robust balance sheet, with €413.4 million in cash and equivalents against total debt of €662.4 million, indicating moderate leverage. The firm’s liquidity position supports its acquisition strategy, while its debt levels are manageable given its cash-generative portfolio and disciplined approach to capital allocation.

Growth Trends And Dividend Policy

The firm’s growth is tied to its pipeline of restructuring opportunities in Europe, with a focus on sectors facing disruption or consolidation. AURELIUS paid a dividend of €1.5 per share in FY 2021, reflecting its commitment to returning capital to shareholders while retaining flexibility for future investments.

Valuation And Market Expectations

With a market cap of approximately €476 million and a beta of 1.74, AURELIUS is viewed as a higher-risk, higher-reward play on European corporate restructuring. The market likely prices in both the potential upside from successful turnarounds and the volatility associated with distressed asset investing.

Strategic Advantages And Outlook

AURELIUS’s strategic advantage lies in its deep operational expertise and localized deal-sourcing network across Europe. The firm is well-positioned to capitalize on economic disruptions, such as supply chain realignments or sector-specific downturns, which may create additional distressed opportunities. Its outlook remains tied to the broader European mid-market environment and its ability to execute timely exits.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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