investorscraft@gmail.com

Intrinsic ValueBike24 Holding AG (BIKE.DE)

Previous Close3.05
Intrinsic Value
Upside potential
Previous Close
3.05

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

Bike24 Holding AG is a leading European e-commerce platform specializing in cycling products, catering to both enthusiasts and casual riders. The company operates primarily online, offering a comprehensive range of traditional bicycles, e-bikes, spare parts, accessories, and sportswear. Its direct-to-consumer model allows for efficient inventory management and broad geographic reach, serving customers across Europe and beyond. Bike24 competes in the highly fragmented specialty retail sector, leveraging its strong digital presence and curated product selection to differentiate itself from brick-and-mortar competitors. The company’s focus on the growing e-bike segment aligns with broader trends toward sustainable mobility and urban commuting. Despite intense competition from global players like Amazon and niche local retailers, Bike24 maintains a loyal customer base through competitive pricing, expert content, and a seamless online shopping experience. Its market position is further reinforced by strategic partnerships with leading cycling brands, ensuring access to high-demand inventory and exclusive product launches.

Revenue Profitability And Efficiency

In its latest fiscal year, Bike24 reported revenue of €226.3 million, reflecting its strong market presence in the cycling e-commerce space. However, the company posted a net loss of €13.6 million, with diluted EPS of -€0.31, indicating ongoing challenges in achieving profitability. Operating cash flow was positive at €7.4 million, while capital expenditures remained modest at €0.6 million, suggesting disciplined spending on growth initiatives.

Earnings Power And Capital Efficiency

Bike24’s negative net income highlights current earnings challenges, likely driven by competitive pressures and operational costs. The company’s ability to generate positive operating cash flow despite losses suggests some resilience in its business model. Capital efficiency metrics are mixed, with limited capex indicating a lean approach but also raising questions about long-term investment in scaling the platform.

Balance Sheet And Financial Health

Bike24’s balance sheet shows €13.9 million in cash and equivalents, providing a moderate liquidity buffer. Total debt stands at €47.1 million, which could pose refinancing risks if profitability does not improve. The absence of dividends aligns with the company’s focus on preserving capital for operational needs and potential growth opportunities in a competitive market.

Growth Trends And Dividend Policy

Bike24 operates in a growing but competitive market, with e-bikes and sustainable mobility trends offering potential tailwinds. The company does not currently pay dividends, reinvesting any available cash flow into the business. Future growth will depend on its ability to expand market share, optimize costs, and capitalize on the increasing popularity of cycling as a lifestyle and transportation choice.

Valuation And Market Expectations

With a market capitalization of approximately €104.7 million, Bike24 trades at a discount to revenue, reflecting investor skepticism about its path to profitability. The beta of 1.19 indicates higher volatility compared to the broader market, likely due to its niche focus and operational challenges. Market expectations appear cautious, with the stock pricing in significant execution risk.

Strategic Advantages And Outlook

Bike24’s strategic advantages include its specialized focus, strong brand recognition in cycling communities, and efficient e-commerce infrastructure. The outlook remains uncertain, hinging on the company’s ability to improve margins, manage debt, and navigate a competitive landscape. Success will require leveraging its digital expertise to capture growth in the expanding European cycling market while addressing profitability concerns.

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