investorscraft@gmail.com

Intrinsic Valuecreditshelf AG (CSQ.DE)

Previous Close2.30
Intrinsic Value
Upside potential
Previous Close
2.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

creditshelf AG operates as a digital financing platform specializing in small and medium-sized enterprises (SMEs) in Germany. The company leverages its online platform, creditshelf.com, to provide corporate loans, working capital financing, and growth capital solutions. By focusing on digital origination and risk assessment, creditshelf aims to streamline lending processes for SMEs, a segment often underserved by traditional banks. The company operates in the competitive financial credit services sector, where it differentiates itself through technology-driven efficiency and transparency. Its market position is bolstered by Germany's robust SME ecosystem, though it faces challenges from both traditional lenders and emerging fintech competitors. creditshelf’s revenue model relies on interest income from loans and fees for its financing services, with trading activities contributing marginally. The company targets businesses seeking flexible, fast, and digitally accessible financing, positioning itself as an agile alternative to conventional banking channels.

Revenue Profitability And Efficiency

In FY 2022, creditshelf reported revenue of €6.18 million, reflecting its core lending operations. However, the company posted a net loss of €0.78 million, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at €0.42 million, exacerbated by capital expenditures of €52,000, underscoring the capital-intensive nature of its growth phase. The diluted EPS of -€0.56 further highlights earnings pressure.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow suggest limited earnings power in the near term. Capital efficiency remains constrained as creditshelf balances loan origination with risk management. The platform’s scalability could improve margins over time, but current metrics indicate a need for tighter cost controls and higher loan volume to achieve sustainable profitability.

Balance Sheet And Financial Health

creditshelf maintains a solid liquidity position with €4.14 million in cash and equivalents, providing a buffer against operational losses. Total debt stands at €2.61 million, reflecting its borrowing activities to fund loans. The balance sheet structure suggests moderate leverage, though the company’s ability to service debt depends on improving profitability and cash flow generation.

Growth Trends And Dividend Policy

Growth is focused on expanding its digital lending platform and increasing loan origination volumes. No dividends were paid in FY 2022, aligning with its reinvestment strategy to fuel expansion. The company’s ability to scale operations while managing credit risk will be critical to long-term growth prospects.

Valuation And Market Expectations

With a market cap of approximately €3.21 million and a negative beta of -0.663, creditshelf is perceived as a high-risk, niche player. Investors likely anticipate a turnaround in profitability or strategic partnerships to justify its valuation. The stock’s performance may hinge on execution in a competitive SME lending market.

Strategic Advantages And Outlook

creditshelf’s digital-first approach and focus on SME financing provide a distinct edge in a fragmented market. However, macroeconomic headwinds and credit risk pose challenges. The outlook depends on its ability to scale efficiently, maintain asset quality, and potentially diversify revenue streams. Success will require balancing growth with financial discipline.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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