investorscraft@gmail.com

Intrinsic ValueAdvanced Blockchain AG (BWQ.DE)

Previous Close3.77
Intrinsic Value
Upside potential
Previous Close
3.77

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Advanced Blockchain AG operates at the forefront of blockchain innovation, focusing on decentralized technologies and Web 3.0 infrastructure. The company’s diversified portfolio includes FinPro, a digital asset investment platform, Polkadot for blockchain interoperability, and Element Finance for yield markets, positioning it as a key player in decentralized finance (DeFi). Its involvement in Ethereum-based solutions like Obol and Manta Network further strengthens its role in enhancing blockchain scalability and security. Additionally, the company supports emerging sectors such as decentralized gaming (Moxy, Fragcolor) and institutional lending (Forest Park), demonstrating a broad yet strategic approach to blockchain adoption. By investing in and developing interoperable protocols like Polymer and NEAR Protocol, Advanced Blockchain AG aligns itself with the growing demand for cross-chain functionality. Its focus on zero-knowledge proofs (zCloak Network) and decentralized storage (Arweave) underscores its commitment to privacy and data integrity. The company’s Berlin base and European market presence provide a strategic advantage in a region increasingly receptive to blockchain regulation and innovation.

Revenue Profitability And Efficiency

In FY 2023, Advanced Blockchain AG reported modest revenue of €182,200, overshadowed by a net income of €884,734, suggesting significant non-operational income or investment gains. The absence of reported operating cash flow and capital expenditures indicates a focus on strategic investments rather than traditional operational scalability. The company’s financial efficiency appears driven by its investment-centric model rather than core revenue generation.

Earnings Power And Capital Efficiency

The company’s earnings power is primarily derived from its blockchain investments and development projects, as reflected in its positive net income despite low revenue. With no diluted EPS reported, shareholder value creation seems tied to long-term asset appreciation rather than immediate profitability. Capital efficiency remains unclear due to limited disclosure on returns from deployed investments.

Balance Sheet And Financial Health

Advanced Blockchain AG holds €423,218 in cash, against total debt of €2.6 million, indicating moderate leverage. The balance sheet reflects an investment-heavy strategy, with liquidity supported by its cash reserves. The lack of detailed asset breakdowns limits a full assessment of financial health, but the debt level appears manageable relative to its market cap of €14.3 million.

Growth Trends And Dividend Policy

Growth is likely tied to the adoption of its blockchain solutions and the performance of its DeFi and Web 3.0 investments. The company does not pay dividends, reinvesting potential returns into further development and acquisitions. Its beta of 2.573 suggests high volatility, aligning with the speculative nature of blockchain-focused equities.

Valuation And Market Expectations

The market cap of €14.3 million reflects investor sentiment toward its niche blockchain exposure. Given its limited revenue but strong net income, valuation likely hinges on the perceived potential of its portfolio companies and broader crypto market trends. The high beta indicates sensitivity to sector-wide volatility.

Strategic Advantages And Outlook

Advanced Blockchain AG’s diversified blockchain ecosystem positions it to capitalize on Web 3.0 growth, though reliance on speculative technologies introduces risk. Its focus on interoperability and zero-knowledge proofs aligns with industry trends, but execution and adoption remain critical. The outlook depends on regulatory developments and the maturation of its investments into sustainable revenue streams.

Sources

Company description, financial data from public disclosures (likely annual report or investor materials), market data from Deutsche Börse.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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