investorscraft@gmail.com

Intrinsic ValueBorussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien (BVB.SW)

Previous CloseCHF9.25
Intrinsic Value
Upside potential
Previous Close
CHF9.25

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

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