Data is not available at this time.
Borussia Dortmund GmbH & Co. KGaA operates as a leading football club in Germany, with its primary revenue streams stemming from matchday operations, broadcasting rights, sponsorship deals, and merchandise sales. The club competes in the Bundesliga, one of Europe's top football leagues, and benefits from a strong brand presence, particularly through its home stadium, SIGNAL IDUNA PARK, which boasts one of the highest average attendances globally. Beyond core football operations, the company diversifies its income through hospitality services, sports travel, and event management, leveraging its fan base and commercial partnerships. Its market position is reinforced by consistent participation in European competitions, which enhances revenue from UEFA distributions and global exposure. The club’s transfer activities also contribute significantly, with player sales often generating substantial capital gains. While dependent on sporting success, Dortmund maintains a disciplined financial approach, balancing competitive ambitions with sustainable growth.
In its latest fiscal year, Borussia Dortmund reported revenue of €509.1 million, supported by diversified income streams including matchday operations, broadcasting, and commercial activities. Net income stood at €44.3 million, reflecting solid profitability despite the cyclical nature of player trading. Operating cash flow was €47.2 million, though capital expenditures of €26.6 million indicate ongoing investments in infrastructure and squad development.
The company’s diluted EPS of €0.40 demonstrates its ability to convert revenue into shareholder value, though earnings are influenced by transfer market volatility. Capital efficiency is moderated by the high-cost environment of elite football, where player acquisitions and wage bills represent significant outlays. The lack of dividend payments suggests reinvestment into operations and squad competitiveness.
Borussia Dortmund maintains a balanced financial structure, with total debt of €37.9 million and cash reserves of €4.4 million. The manageable debt level reflects prudent financial management, though liquidity is relatively tight. The club’s asset-light model, centered around intangible player registrations, requires careful valuation and risk assessment.
Revenue growth is tied to sporting performance and commercial expansion, with UEFA competitions providing periodic boosts. The club has no dividend policy, prioritizing reinvestment in player development and stadium enhancements. Long-term sustainability depends on maintaining competitive success while controlling wage inflation and transfer costs.
With a market capitalization of approximately €365 million and a beta of 1.19, the stock reflects moderate volatility linked to football industry dynamics. Investors likely price in expectations of consistent European participation and commercial growth, though valuation remains sensitive to on-pitch results.
Borussia Dortmund’s strategic strengths lie in its loyal fan base, strong brand equity, and youth development pipeline, which reduces reliance on expensive transfers. The outlook hinges on maintaining Bundesliga competitiveness and deepening commercial partnerships, though risks include player depreciation and revenue concentration in broadcasting rights.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |