investorscraft@gmail.com

Intrinsic ValueSleepz AG (BTBB.DE)

Previous Close0.14
Intrinsic Value
Upside potential
Previous Close
0.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2017 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sleepz AG operates as a niche e-commerce player in Germany’s specialty retail sector, focusing on sleep-related products such as mattresses, beds, and home accessories. The company leverages a multi-brand online strategy, operating several dedicated web shops like perfekt-schlafen.de and bettenriese.de, which cater to diverse consumer preferences. Its in-house Grafenfels mattress brand adds a proprietary product layer to its revenue streams. Positioned in the competitive consumer cyclical space, Sleepz AG targets cost-conscious buyers seeking convenience and variety in sleep solutions. The fragmented nature of the mattress and bedding market in Germany presents both opportunities for consolidation and challenges from larger retail players. While its digital-first approach reduces overhead costs, the company must contend with rising customer acquisition expenses and logistical complexities inherent in bulky goods e-commerce.

Revenue Profitability And Efficiency

In FY 2017, Sleepz AG reported revenue of €11.5 million, overshadowed by a net loss of €4.1 million, reflecting operational inefficiencies and potential pricing pressures. Negative operating cash flow of €2.8 million and minimal capital expenditures (€89,000) suggest constrained liquidity for growth initiatives. The diluted EPS of -€0.53 underscores profitability challenges despite its asset-light model.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak capital efficiency, with revenue failing to offset high operating costs. The absence of meaningful capex signals limited reinvestment, potentially hindering scalability. The beta of 0.74 implies lower volatility than the market, but this may reflect subdued investor expectations given its financial performance.

Balance Sheet And Financial Health

Sleepz AG’s balance sheet shows €500,214 in cash against €941,593 of total debt, highlighting liquidity risks. With a market cap of €2.7 million, the company’s equity base appears thin, and its negative equity (implied by net losses) could pressure solvency if losses persist. The lack of dividend payouts aligns with its need to conserve cash.

Growth Trends And Dividend Policy

The company’s growth trajectory remains uncertain, with FY 2017 metrics reflecting contraction rather than expansion. No dividends were distributed, consistent with its unprofitable status. Its multi-shop strategy may offer cross-selling potential, but execution risks and competitive intensity in e-commerce temper optimism.

Valuation And Market Expectations

At a €2.7 million market cap, the valuation likely discounts operational struggles and sector headwinds. The modest beta suggests muted market reactions, possibly due to low liquidity or limited analyst coverage. Investors may await turnaround evidence before assigning higher multiples.

Strategic Advantages And Outlook

Sleepz AG’s specialization in sleep products provides focus, but its small scale and losses limit bargaining power with suppliers. Success hinges on improving unit economics, possibly through consolidation or niche branding. The outlook remains cautious unless operational restructuring or market consolidation alters its trajectory.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2018201920202021202220232024202520262027202820292030203120322033203420352036203720382039204020412042

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