investorscraft@gmail.com

Intrinsic ValueCancom SE (COK.DE)

Previous Close28.45
Intrinsic Value
Upside potential
Previous Close
28.45

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

CANCOM SE operates as a leading IT infrastructure and services provider in Germany and internationally, specializing in cloud and IT solutions. The company serves a diverse clientele, including SMEs, large corporations, and public institutions, through its two core segments: Cloud Solutions and IT Solutions. Its Cloud Solutions segment delivers cloud and shared managed services, while the IT Solutions segment focuses on IT infrastructure, system integration, and consulting. CANCOM differentiates itself with its proprietary AHP Enterprise Cloud software, which enhances multi-cloud management, alongside offerings in IoT, data analytics, and IT security. The company’s strong market position is reinforced by its end-to-end IT service capabilities, enabling it to address complex digital transformation needs. With a foundation dating back to 1992, CANCOM has established deep industry expertise and a reputation for reliability in the competitive European IT services market.

Revenue Profitability And Efficiency

CANCOM reported revenue of €1.75 billion for the period, with net income of €33.5 million, reflecting a net margin of approximately 1.9%. The company generated €192.9 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures were modest at €22.3 million, indicating disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at €0.99, supported by its diversified service offerings and scalable cloud solutions. Operating cash flow significantly exceeded net income, highlighting strong working capital management. CANCOM’s capital efficiency is further evidenced by its ability to maintain profitability while investing in high-growth areas like cloud computing and IT security.

Balance Sheet And Financial Health

CANCOM maintains a conservative balance sheet with €144.7 million in cash and equivalents against total debt of €194 million, resulting in a manageable net debt position. The company’s liquidity position appears stable, supported by healthy operating cash flows and a balanced approach to leverage.

Growth Trends And Dividend Policy

The company’s growth is driven by increasing demand for cloud and digital transformation services, though net income margins remain relatively thin. CANCOM pays a dividend of €1 per share, reflecting a commitment to shareholder returns while retaining sufficient capital for reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately €849 million and a beta of 1.44, CANCOM is viewed as a moderately volatile play in the IT services sector. Investors appear to price in expectations of steady growth, given the company’s exposure to high-demand areas like cloud computing and cybersecurity.

Strategic Advantages And Outlook

CANCOM’s strategic advantages lie in its integrated IT service portfolio and strong client relationships. The outlook remains positive as businesses continue to prioritize digital transformation, though competitive pressures and margin sustainability will be key monitorables.

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