investorscraft@gmail.com

Intrinsic Valuecapsensixx AG (CPX.DE)

Previous Close16.60
Intrinsic Value
Upside potential
Previous Close
16.60

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

capsensixx AG operates as a specialized financial services provider, focusing on fund management, administration, and accounting services. The company serves corporate clients with tailored solutions in financial engineering, securitization, and capital markets advisory, positioning itself as a niche player in the asset management sector. Its integrated service portfolio includes director and management services, catering to clients seeking outsourced financial administration expertise. Based in Frankfurt, capsensixx leverages Germany’s robust financial ecosystem to deliver regulatory-compliant solutions for institutional and corporate investors. The firm’s market position is reinforced by its ability to offer end-to-end financial administration, differentiating it from traditional asset managers. While smaller in scale compared to global competitors, capsensixx capitalizes on agility and deep sector knowledge to address complex financial structuring needs.

Revenue Profitability And Efficiency

In FY 2023, capsensixx reported revenue of €126.95 million, with net income of €2.95 million, reflecting a net margin of approximately 2.3%. Operating cash flow stood at €3.59 million, supported by disciplined cost management. Capital expenditures were modest at €-634,000, indicating a capital-light model typical of service-oriented financial firms.

Earnings Power And Capital Efficiency

The company generated diluted EPS of €0.96, demonstrating steady earnings power despite a competitive landscape. With €13.74 million in cash and equivalents against €6.07 million in total debt, capsensixx maintains a conservative leverage profile, ensuring flexibility for strategic initiatives.

Balance Sheet And Financial Health

capsensixx’s balance sheet remains solid, with a cash-to-debt ratio of 2.3x, underscoring liquidity strength. Total debt is manageable at 12% of market capitalization, reflecting prudent financial stewardship. The absence of significant liabilities supports operational resilience.

Growth Trends And Dividend Policy

The company’s dividend payout of €0.35 per share aligns with its profitability, offering a yield reflective of its growth stage. While revenue scalability is untested, the asset-light model provides room for margin expansion if operational efficiencies are further optimized.

Valuation And Market Expectations

With a market cap of €51.29 million and a beta of 0.36, capsensixx trades as a low-volatility niche player. The valuation suggests modest growth expectations, likely tied to its specialized service focus and regional market penetration.

Strategic Advantages And Outlook

capsensixx’s expertise in financial administration and securitization services provides a defensible niche. The outlook hinges on demand for outsourced financial solutions, though scalability beyond its current footprint may require strategic partnerships or acquisitions.

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