investorscraft@gmail.com

Intrinsic ValueCeconomy AG (CEC.DE)

Previous Close4.40
Intrinsic Value
Upside potential
Previous Close
4.40

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

Ceconomy AG is a leading European consumer electronics retailer, operating under the MediaMarkt and Saturn brands across 14 countries. The company’s core revenue model is driven by brick-and-mortar retail, complemented by online platforms like Flip4New for refurbished electronics and Deutsche Technikberatung for in-home technical services. With approximately 1,020 stores, Ceconomy holds a dominant position in Germany, Austria, and Switzerland, while expanding its footprint in Southern and Eastern Europe. The company competes in the highly competitive specialty retail sector, where scale, customer service, and omnichannel integration are critical. Its market positioning is reinforced by strong brand recognition and a diversified product portfolio spanning consumer electronics, appliances, and related services. Despite macroeconomic pressures, Ceconomy leverages its extensive store network and service offerings to maintain customer loyalty and drive foot traffic. The company’s focus on value-added services, such as installation support, differentiates it from pure-play online competitors.

Revenue Profitability And Efficiency

Ceconomy reported revenue of €22.4 billion for the fiscal year, reflecting its scale in the consumer electronics retail sector. Net income stood at €76 million, with diluted EPS of €0.16, indicating modest profitability amid competitive and inflationary pressures. Operating cash flow was robust at €838 million, supported by efficient inventory management and working capital optimization. Capital expenditures of €193 million suggest disciplined reinvestment in store upgrades and digital capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by thin margins, typical of the low-margin consumer electronics retail industry. Operating cash flow generation remains a strength, enabling debt servicing and selective growth initiatives. Capital efficiency is balanced between maintaining store networks and investing in digital transformation to enhance omnichannel capabilities. The absence of dividends underscores a focus on retaining cash for operational flexibility.

Balance Sheet And Financial Health

Ceconomy’s balance sheet shows €1.01 billion in cash and equivalents against €2.63 billion in total debt, indicating moderate leverage. The liquidity position appears adequate, with operating cash flow covering interest obligations. However, the debt load warrants monitoring, particularly in a high-interest-rate environment. The company’s financial health is stable but could be sensitive to prolonged consumer demand weakness.

Growth Trends And Dividend Policy

Growth is likely tied to market share retention and selective store expansions, with Flip4New representing a niche opportunity in the refurbished electronics segment. The company does not pay dividends, prioritizing reinvestment and debt management. Comparable-store sales trends and e-commerce penetration will be key metrics to watch, given shifting consumer preferences toward online channels.

Valuation And Market Expectations

With a market cap of €1.33 billion, Ceconomy trades at a low earnings multiple, reflecting investor skepticism about long-term growth in a competitive, low-margin industry. The high beta of 1.98 signals significant volatility, aligning with sector-wide sensitivity to consumer spending cycles. Market expectations appear muted, with limited upside priced in unless operational improvements materialize.

Strategic Advantages And Outlook

Ceconomy’s strategic advantages include its extensive store network, strong brand equity, and service-driven differentiation. However, the outlook remains cautious due to macroeconomic headwinds and structural challenges in retail. Success hinges on omnichannel execution, cost discipline, and leveraging service offerings to sustain margins. The company’s ability to adapt to evolving consumer behavior will be critical for long-term viability.

Sources

Company filings, Bloomberg

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