investorscraft@gmail.com

Intrinsic ValueBrockhaus Technologies AG (BKHT.DE)

Previous Close17.40
Intrinsic Value
Upside potential
Previous Close
17.40

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

Brockhaus Technologies AG operates as a technology-focused private equity firm, specializing in middle-market and growth-stage investments within the German-speaking region. The company functions as a holding entity, acquiring majority stakes in mature and high-growth technology firms, leveraging its expertise to drive operational improvements and long-term value creation. Its portfolio strategy emphasizes buyouts and growth capital, targeting sectors with scalable innovation potential. The firm differentiates itself through a hands-on approach, combining financial acumen with deep industry insights to optimize its investments. Brockhaus Technologies AG capitalizes on the robust German tech ecosystem, positioning itself as a key player in bridging capital gaps for mid-sized tech enterprises. Its focus on the DACH region (Germany, Austria, Switzerland) allows it to tap into a concentrated market of engineering-driven and export-oriented businesses. The firm’s market position is reinforced by its ability to identify undervalued assets with strong growth trajectories, supported by Germany’s reputation for industrial and technological excellence.

Revenue Profitability And Efficiency

In FY 2023, Brockhaus Technologies reported revenue of €186.6 million, reflecting its active portfolio management. However, the firm posted a net loss of €3.3 million, with diluted EPS at -€0.32, indicating challenges in translating top-line performance into bottom-line profitability. Operating cash flow stood at €34.8 million, suggesting reasonable liquidity generation, while capital expenditures were modest at €2.4 million, highlighting a capital-light operational model.

Earnings Power And Capital Efficiency

The negative net income and EPS figures point to inefficiencies in earnings conversion, likely due to integration costs or portfolio restructuring. The firm’s operating cash flow demonstrates an ability to fund operations, but its capital efficiency metrics remain under pressure, as evidenced by the net loss. Further scrutiny of portfolio company performance is needed to assess long-term earnings sustainability.

Balance Sheet And Financial Health

Brockhaus Technologies maintains a mixed financial position, with €53.7 million in cash and equivalents against total debt of €279.4 million, indicating a leveraged balance sheet. The debt load may constrain flexibility, though the firm’s operating cash flow provides some coverage. The equity base, supported by a market cap of €153.1 million, suggests moderate investor confidence in its asset-backed strategy.

Growth Trends And Dividend Policy

Despite its net loss, the firm distributed a dividend of €0.22 per share, signaling a commitment to shareholder returns. Growth prospects hinge on its ability to identify and integrate high-performing acquisitions. The dividend policy may reflect confidence in future cash flows, but sustainability depends on improving profitability and portfolio performance.

Valuation And Market Expectations

With a market cap of €153.1 million and a beta of 0.76, Brockhaus Technologies is viewed as a relatively stable but niche investment. The negative earnings and leveraged balance sheet likely weigh on valuation multiples, though its dividend yield and tech-focused strategy may appeal to specialized investors seeking exposure to German mid-market tech growth.

Strategic Advantages And Outlook

Brockhaus Technologies benefits from its regional focus and hands-on investment approach, positioning it to capitalize on Germany’s strong tech and industrial base. However, its ability to improve profitability and manage debt will be critical. The outlook depends on successful portfolio optimization and macroeconomic stability in the DACH region, with potential upside from strategic exits or operational turnarounds.

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