investorscraft@gmail.com

Intrinsic ValueCherry AG (C3RY.DE)

Previous Close0.57
Intrinsic Value
Upside potential
Previous Close
0.57

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

Cherry AG operates in the computer hardware sector, specializing in the design, manufacture, and distribution of high-performance input devices. The company’s product portfolio includes office and home office peripherals such as mice, keyboards, and desktop sets, alongside specialized gaming accessories and security-related hardware. Its mechanical keyboard switches are particularly notable, catering to both professional and enthusiast markets. Cherry AG serves a global customer base through a network of distributors, resellers, and partners, leveraging its long-standing brand reputation since its founding in 1953. The company competes in a highly fragmented market dominated by larger players, differentiating itself through niche offerings like gaming peripherals and mechanical switches. Despite its established presence, Cherry AG faces intense competition from low-cost manufacturers and rapidly evolving consumer preferences in the technology sector. Its market position hinges on balancing innovation with cost efficiency to maintain relevance in a competitive landscape.

Revenue Profitability And Efficiency

In FY 2023, Cherry AG reported revenue of EUR 126.5 million, reflecting its core business operations. However, the company recorded a significant net loss of EUR 126.9 million, driven by operational challenges and potential restructuring costs. Operating cash flow was negative at EUR 27.9 million, further highlighting inefficiencies in cash generation. Capital expenditures were modest at EUR 3.1 million, suggesting limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of EUR -5.45 underscores its current lack of earnings power, with profitability severely impacted by operational headwinds. Negative operating cash flow and high net losses indicate strained capital efficiency, raising concerns about the sustainability of its business model without significant restructuring or strategic shifts.

Balance Sheet And Financial Health

Cherry AG’s balance sheet shows EUR 46.1 million in cash and equivalents, providing some liquidity buffer. However, total debt of EUR 65.8 million presents a leverage concern, particularly given the company’s negative earnings and cash flow. The net debt position suggests financial stress, requiring careful management to avoid further deterioration in creditworthiness.

Growth Trends And Dividend Policy

The company’s growth trajectory appears challenged, with no dividend payments in FY 2023, reflecting its focus on preserving capital. The lack of profitability and negative cash flow trends suggest limited near-term growth prospects unless operational improvements are realized. Market conditions and competitive pressures further complicate its ability to rebound without strategic adjustments.

Valuation And Market Expectations

With a market capitalization of EUR 23.3 million, Cherry AG trades at a significant discount to its revenue, reflecting investor skepticism about its turnaround potential. The beta of 0.967 indicates moderate correlation with broader market movements, but the company’s weak financial metrics likely weigh heavily on valuation expectations.

Strategic Advantages And Outlook

Cherry AG’s strengths lie in its established brand and niche product offerings, particularly in gaming and mechanical switches. However, its outlook remains uncertain due to financial instability and competitive pressures. Strategic initiatives to streamline operations, reduce costs, and innovate in high-margin segments will be critical to restoring investor confidence and achieving sustainable 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