investorscraft@gmail.com

Intrinsic ValueBaader Bank AG (BWB.DE)

Previous Close6.75
Intrinsic Value
Upside potential
Previous Close
6.75

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

Baader Bank AG operates as a specialized investment bank focused on financial instrument trading and capital market services across Europe. The firm's core revenue model is built on trading equities, bonds, funds, ETFs, and securitized derivatives, alongside providing electronic trading solutions and execution services. It serves institutional and private clients with a suite of offerings, including prime brokerage, clearing, and research products, positioning itself as a nimble player in the competitive capital markets sector. The bank differentiates itself through automated execution capabilities and tailored advisory services, catering to niche segments such as structured financing and portfolio management. Its subsidiary structure under Baader Beteiligungs GmbH provides strategic flexibility, though its market share remains modest compared to larger European investment banks. Baader Bank's focus on technology-driven trading and research underscores its adaptability in a rapidly evolving financial landscape.

Revenue Profitability And Efficiency

Baader Bank reported revenue of €247.6 million in its latest fiscal period, with net income of €23.5 million, reflecting a net margin of approximately 9.5%. The diluted EPS of €0.48 indicates moderate profitability, while operating cash flow surged to €1.65 billion, likely driven by trading activities and client flows. Capital expenditures were minimal at €-3.8 million, suggesting lean operational infrastructure.

Earnings Power And Capital Efficiency

The bank's earnings are primarily fueled by trading volumes and execution services, with limited reliance on traditional lending. Its capital efficiency is underscored by a beta of 1.2, indicating higher volatility relative to the market, which aligns with its trading-centric model. The absence of dividend payouts suggests reinvestment into technology or market-making capabilities.

Balance Sheet And Financial Health

Baader Bank maintains a conservative balance sheet with €43.9 million in cash and equivalents against total debt of €75.6 million, indicating manageable leverage. The liquidity position appears adequate for its trading operations, though the debt-to-equity ratio warrants monitoring given market-sensitive revenues.

Growth Trends And Dividend Policy

The bank has not distributed dividends, prioritizing capital retention for growth initiatives. Revenue trends will hinge on trading activity and adoption of its electronic platforms in a competitive landscape. Its niche in derivatives and structured products could drive growth if market volatility persists.

Valuation And Market Expectations

With a market cap of €218.6 million, the bank trades at a P/E multiple of approximately 9.3x based on trailing earnings. Investors likely price in its cyclical exposure to capital markets, with the beta reflecting heightened sensitivity to broader financial sector movements.

Strategic Advantages And Outlook

Baader Bank's agility in electronic trading and research provides a defensible niche, though scale remains a challenge against global competitors. The outlook depends on sustaining technological edge and deepening client relationships in structured finance. Macroeconomic conditions and regulatory changes will be critical watchpoints.

Sources

Company description, financials, and market data sourced from publicly disclosed filings and exchange-provided metrics.

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