investorscraft@gmail.com

Intrinsic ValueBlue Cap AG (B7E.DE)

Previous Close18.70
Intrinsic Value
Upside potential
Previous Close
18.70

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

Blue Cap AG is a Munich-based private equity firm specializing in mid-market investments across Germany, Austria, and Switzerland. The firm targets mature, niche companies in diverse sectors, including business services, production, and technology-oriented industries such as medical, metal, and plastics technology. With a focus on majority stakes, Blue Cap typically invests between €5 million and €25 million in equity, targeting companies with sales values of €30 million to €80 million. Its flexible holding periods and balance sheet-driven investment approach differentiate it in the competitive European private equity landscape. The firm's sector-agnostic strategy allows it to capitalize on undervalued or high-growth opportunities in specialized industrial and service niches. Blue Cap's hands-on operational expertise and regional focus position it as a strategic partner for Mittelstand companies seeking growth capital or ownership transitions.

Revenue Profitability And Efficiency

Blue Cap reported €273.3 million in revenue for FY2023, but recorded a net loss of €17.8 million, translating to a diluted EPS of -€4.02. Operating cash flow remained positive at €19.6 million, though capital expenditures of €5.0 million indicate ongoing portfolio investments. The negative profitability metrics suggest portfolio restructuring or write-downs may have impacted annual performance.

Earnings Power And Capital Efficiency

The firm's negative earnings reflect challenges in portfolio valuation or operational performance across holdings. With €38.6 million in cash against €97.7 million in total debt, Blue Cap maintains moderate liquidity but faces leverage considerations. The ability to generate positive operating cash flow despite the net loss indicates some underlying cash-generating capacity in its investments.

Balance Sheet And Financial Health

Blue Cap's balance sheet shows €38.6 million in cash against total debt of €97.7 million, resulting in a net debt position of €59.1 million. The €77.6 million market capitalization suggests investors are pricing in future portfolio recovery. The capital structure appears manageable given the firm's asset-light model and private equity cash flow characteristics.

Growth Trends And Dividend Policy

Despite the FY2023 loss, Blue Cap maintained a €0.65 per share dividend, signaling confidence in portfolio value realization. The firm's growth depends on successful exits from its current holdings and new investments in its target €30-80 million revenue range. Its sector-diversified approach provides multiple avenues for value creation across economic cycles.

Valuation And Market Expectations

At a €77.6 million market cap, Blue Cap trades at 0.28x revenue, reflecting market skepticism about near-term earnings potential. The 1.048 beta indicates slightly higher volatility than the market, typical for private equity vehicles. Investors appear to be discounting the firm's ability to monetize its current portfolio effectively.

Strategic Advantages And Outlook

Blue Cap's regional expertise and Mittelstand focus provide deal flow advantages in the DACH region. The firm's ability to identify specialized industrial niches may drive future value creation. However, execution risks remain high given the current negative earnings and leveraged position. Success depends on operational improvements across portfolio companies and favorable exit market conditions.

Sources

Company description, financial data from disclosed filings

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