investorscraft@gmail.com

Intrinsic ValueCompleo Charging Solutions AG (C0M.DE)

Previous Close2.82
Intrinsic Value
Upside potential
Previous Close
2.82

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Compleo Charging Solutions AG operates in the rapidly growing electric vehicle (EV) charging infrastructure sector, specializing in the development, manufacturing, and distribution of AC and DC charging stations. The company serves a diverse customer base, including municipal utilities, fleet operators, car dealerships, and real estate firms, offering end-to-end solutions from project planning to after-sales services. Its product portfolio caters to public, semi-public, and residential charging needs, positioning it as a key player in Europe's transition to sustainable mobility. Compleo differentiates itself through integrated hardware and software solutions, ensuring reliability and scalability for EV adoption. Despite intense competition from global and regional players, the company leverages its German engineering expertise and local market knowledge to maintain a strong foothold. The EV charging industry is highly fragmented, but Compleo’s focus on quality and service helps it carve out a niche in both B2B and B2C segments. As regulatory tailwinds and consumer demand accelerate, the company is well-placed to capitalize on Europe’s expanding charging infrastructure needs.

Revenue Profitability And Efficiency

In FY 2022, Compleo reported revenue of €101.3 million, reflecting its growing market presence in the EV charging sector. However, the company posted a net loss of €135.2 million, highlighting significant cost pressures and investment demands. Operating cash flow was negative at €8.2 million, while capital expenditures totaled €6.6 million, underscoring the capital-intensive nature of its expansion strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at zero, indicating no earnings generation for shareholders during the period. High operational costs and upfront investments in R&D and production capacity have weighed on profitability. Compleo’s capital efficiency remains constrained as it prioritizes growth over near-term returns, a common theme in the capital-heavy EV infrastructure space.

Balance Sheet And Financial Health

Compleo’s balance sheet shows €13.7 million in cash and equivalents, against total debt of €3.8 million, suggesting moderate liquidity but limited financial flexibility. The absence of dividends aligns with its reinvestment-focused strategy. With a market cap of €18.2 million, the company’s valuation reflects investor skepticism about its path to profitability.

Growth Trends And Dividend Policy

Revenue growth is driven by Europe’s EV adoption wave, but profitability remains elusive due to high fixed costs. The company does not pay dividends, redirecting cash flows toward scaling operations. Future performance hinges on regulatory support, competitive pricing, and operational leverage as the market matures.

Valuation And Market Expectations

The stock’s high beta of 3.047 indicates extreme volatility, mirroring sector-wide uncertainties. Investors appear cautious given Compleo’s losses, though long-term potential exists if execution improves. Market expectations are tempered by macroeconomic risks and competition in the EV charging space.

Strategic Advantages And Outlook

Compleo’s strengths lie in its integrated solutions and European market focus. However, achieving scale and profitability will require disciplined cost management and strategic partnerships. The outlook remains speculative, with success contingent on broader EV adoption trends and the company’s ability to navigate a competitive landscape.

Sources

Company description, financial data from disclosed filings (FY 2022), and market data from exchange sources.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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