investorscraft@gmail.com

Intrinsic ValueBastei Lübbe AG (BST.DE)

Previous Close7.94
Intrinsic Value
Upside potential
Previous Close
7.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bastei Lübbe AG is a Germany-based media company specializing in the publication and distribution of fiction and popular science content across multiple formats, including books, audiobooks, and e-books. The company operates through two primary segments: Books and Novel Booklets, catering to diverse reader preferences with brands like Lübbe, Quadriga, and John Sinclair. Its revenue streams include direct sales, digital subscriptions, and licensing rights, positioning it as a niche player in the European publishing market. The company’s focus on genre-specific content, particularly in crime, westerns, and audio formats, allows it to maintain a loyal customer base while competing with larger publishers through targeted marketing and digital adaptation. Bastei Lübbe’s regional dominance in German-speaking markets (Germany, Austria, Switzerland) is reinforced by its portfolio of well-established imprints and partnerships, though it faces challenges from global digital platforms and shifting consumer reading habits. Its ability to leverage backlist titles and adapt to digital trends provides a competitive edge in an otherwise consolidating industry.

Revenue Profitability And Efficiency

In FY 2024, Bastei Lübbe reported revenue of €110.3 million, with net income of €8.7 million, reflecting a stable profitability margin in a competitive publishing landscape. Operating cash flow stood at €2.7 million, though capital expenditures were modest at €-0.4 million, indicating cautious reinvestment. The company’s ability to maintain positive earnings (EPS of €0.66) underscores efficient cost management despite sector-wide pressures.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.66 demonstrates consistent earnings power, supported by a diversified product mix and licensing revenue. With a market cap of €130.9 million and a beta of 0.71, Bastei Lübbe exhibits lower volatility relative to the market, appealing to risk-averse investors. Its capital efficiency is evident in its ability to generate profits without excessive leverage or aggressive expansion.

Balance Sheet And Financial Health

Bastei Lübbe maintains a solid balance sheet, with €18.4 million in cash and equivalents against total debt of €8.2 million, reflecting a conservative financial structure. The low debt-to-equity ratio suggests ample liquidity and reduced financial risk, providing flexibility for strategic initiatives or dividend payouts. The company’s financial health is further reinforced by its positive operating cash flow.

Growth Trends And Dividend Policy

While growth trends in traditional publishing remain muted, Bastei Lübbe’s focus on digital formats and licensing could drive incremental revenue. The company’s dividend payout (€0.30 per share) signals confidence in sustained cash flow, though its yield is modest compared to broader market alternatives. Future growth may hinge on expanding digital penetration and international licensing deals.

Valuation And Market Expectations

Trading at a market cap of €130.9 million, Bastei Lübbe’s valuation reflects its niche positioning and steady profitability. Investors likely price in limited growth upside but appreciate its resilience in a declining print market. The low beta suggests the stock is viewed as a stable, defensive holding within the communication services sector.

Strategic Advantages And Outlook

Bastei Lübbe’s strategic advantages lie in its strong regional brand recognition and adaptability to digital trends. However, the outlook remains cautious due to industry headwinds like declining physical book sales. Success will depend on leveraging its backlist, expanding digital offerings, and optimizing licensing opportunities to offset stagnant organic growth.

Sources

Company filings, Deutsche Börse data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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