investorscraft@gmail.com

Intrinsic ValueCryptol.asset Grp Eo 0,05 (CAP.DE)

Previous Close3.44
Intrinsic Value
Upside potential
Previous Close
3.44

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CRYPTOL.ASSET GRP EO 0,05 operates in the emerging and highly volatile cryptocurrency sector, though its specific industry and sector classifications remain undefined. The company appears to engage in digital asset management or related services, leveraging the growing demand for blockchain-based financial solutions. Its market position is unclear due to limited public disclosures, but its listing on Deutsche Börse suggests a formalized structure targeting European investors. The firm’s revenue model likely hinges on asset appreciation, trading fees, or advisory services, though further details are unavailable. Given the speculative nature of cryptocurrencies, the company faces intense competition from both established fintech firms and decentralized platforms. Its ability to differentiate itself in this crowded space will be critical for long-term viability. The lack of detailed operational data makes it challenging to assess its competitive advantages or market share.

Revenue Profitability And Efficiency

In FY 2021, the company reported revenue of €12.9 million, with net income significantly higher at €33.8 million, suggesting non-operational gains such as asset revaluations or one-time items. Operating cash flow was negative at €-1.6 million, while capital expenditures totaled €-0.8 million, indicating limited reinvestment in core operations. The disparity between net income and cash flow raises questions about earnings quality.

Earnings Power And Capital Efficiency

Diluted EPS stood at €0.81, reflecting strong nominal profitability relative to the share count. However, the negative operating cash flow implies that earnings are not yet translating into sustainable cash generation. The company’s capital efficiency is difficult to assess without clearer segment-level data or return metrics.

Balance Sheet And Financial Health

Cash and equivalents were modest at €1.4 million, overshadowed by total debt of €8.6 million, indicating potential liquidity constraints. The balance sheet appears leveraged, though the nature of the debt (e.g., short-term vs. long-term) is unspecified. The cryptocurrency sector’s inherent volatility further compounds financial risk.

Growth Trends And Dividend Policy

The company paid a dividend of €2.30 per share, which is unusually high relative to earnings and cash flow, possibly signaling a return of capital or special distribution. Growth trends are indeterminable due to sparse historical data, but the sector’s cyclicality suggests uneven performance.

Valuation And Market Expectations

With a negligible market cap and no beta data, the stock appears to be thinly traded or speculative. The absence of sector benchmarks or peer comparisons limits valuation analysis. Investors likely price in high uncertainty given the opaque business model.

Strategic Advantages And Outlook

The company’s strategic positioning is unclear, though its focus on cryptocurrencies aligns with high-growth but high-risk opportunities. Regulatory scrutiny and market volatility pose significant challenges. Without clearer disclosures, the outlook remains speculative.

Sources

Company filings (exact source unspecified), Deutsche Börse listing data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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