investorscraft@gmail.com

Intrinsic ValuemVISE AG (C1V.DE)

Previous Close0.49
Intrinsic Value
Upside potential
Previous Close
0.49

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

mVISE AG operates as a specialized IT services provider in Germany, focusing on cloud architecture, data integration, and AI-driven analytics. The company serves businesses with tailored IT infrastructure solutions, including managed cloud services and IT security, alongside proprietary platforms like SaleSphere for sales enablement and elastic.io for hybrid integration. Its niche expertise in product information management via Riversand further strengthens its position in the competitive IT consulting and digital transformation space. As a mid-tier player, mVISE AG differentiates itself through a hybrid approach, combining consulting with proprietary SaaS tools, though it faces stiff competition from larger IT service providers and global cloud platforms. The company’s focus on the German market provides regional advantages but limits scalability compared to multinational peers. Its ability to integrate AI and cloud solutions positions it as a modern IT partner, though broader adoption of its proprietary platforms remains critical for long-term growth.

Revenue Profitability And Efficiency

In its latest fiscal year, mVISE AG reported revenue of EUR 9.33 million, reflecting its mid-scale operations in the IT services sector. However, the company posted a net loss of EUR 3.98 million, with diluted EPS at -EUR 0.41, indicating profitability challenges. Operating cash flow was marginally negative at EUR -29,000, while capital expenditures were negligible, suggesting limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore inefficiencies in translating revenue into profitability. With no significant capital expenditures, mVISE AG’s ability to scale its proprietary platforms or expand service offerings appears constrained. The lack of positive operating cash flow raises questions about its near-term capacity to fund innovation or reduce reliance on external financing.

Balance Sheet And Financial Health

mVISE AG’s balance sheet shows limited liquidity, with cash and equivalents of EUR 105,000 against total debt of EUR 6.24 million, indicating a leveraged position. The high debt relative to equity suggests financial strain, potentially limiting flexibility for strategic investments or weathering prolonged downturns in demand for IT services.

Growth Trends And Dividend Policy

The company has not paid dividends, prioritizing operational turnaround over shareholder returns. Growth prospects hinge on broader adoption of its SaaS platforms and expansion of high-margin consulting services, though recent financials show no clear upward trajectory. The lack of capex signals a cautious approach, possibly focusing on cost optimization over aggressive expansion.

Valuation And Market Expectations

With a market cap of EUR 12.24 million and negative earnings, the stock trades on speculative sentiment rather than fundamentals. A beta of 1.36 suggests higher volatility than the broader market, reflecting investor uncertainty about its turnaround potential. The valuation likely discounts weak profitability and limited near-term catalysts.

Strategic Advantages And Outlook

mVISE AG’s expertise in cloud and AI-driven IT services provides a niche edge, but execution risks persist. Success depends on monetizing its proprietary platforms and improving cost efficiency. The outlook remains cautious, with financial health and competitive pressures posing significant hurdles. A strategic pivot or partnership could be necessary to stabilize operations and reignite growth.

Sources

Company filings, market data

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