investorscraft@gmail.com

Intrinsic ValueCEWE Stiftung & Co. KGaA (CWC.DE)

Previous Close101.00
Intrinsic Value
Upside potential
Previous Close
101.00

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

CEWE Stiftung & Co. KGaA is a leading player in the European photo service and online printing industry, operating through three core segments: Photofinishing, Retail, and Commercial Online Printing. The company specializes in personalized photo products such as photo books, wall art, and calendars, alongside business-oriented printing services under brands like SAXOPRINT and LASERLINE. With a strong omnichannel presence, CEWE combines online platforms with approximately 100 retail stores, offering cameras, lenses, and photo equipment. Its diversified brand portfolio, including WhiteWall and Cheerz, caters to both consumer and B2B markets, reinforcing its competitive edge in a niche but growing sector. The company’s vertically integrated model and focus on digital transformation position it well against pure-play online competitors while maintaining a loyal customer base through quality and innovation. CEWE’s real estate and equity investments further diversify revenue streams, though its core strength remains in high-margin personalized photo products.

Revenue Profitability And Efficiency

CEWE reported revenue of €832.8 million in FY 2024, with net income of €60.1 million, reflecting a net margin of approximately 7.2%. The company generated €131.9 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of €55.9 million indicate ongoing investments in digital infrastructure and retail expansion, aligning with its growth strategy in e-commerce and personalized products.

Earnings Power And Capital Efficiency

Diluted EPS stood at €8.63, supported by efficient cost management and scale advantages in its photofinishing segment. The company’s capital-light online printing services and high-margin photo gifts contribute to robust returns, though cyclical demand in the consumer discretionary sector may introduce variability. Operating cash flow coverage of capex (2.4x) underscores sustainable reinvestment capacity.

Balance Sheet And Financial Health

CEWE maintains a conservative balance sheet with €150.3 million in cash and equivalents against €43.5 million of total debt, yielding a net cash position. This liquidity buffer supports dividend payouts and strategic initiatives. The absence of significant leverage provides flexibility, though the real estate holdings could be monetized if needed.

Growth Trends And Dividend Policy

Revenue growth is likely tied to digital adoption and cross-selling opportunities in commercial printing. A dividend of €2.6 per share (30% payout ratio) reflects a commitment to shareholder returns, balanced against reinvestment needs. The photofinishing segment’s resilience during economic downturns may mitigate cyclical risks.

Valuation And Market Expectations

At a market cap of €682.9 million, CEWE trades at a P/E of ~11.3x (based on FY 2024 EPS), below sector averages, possibly reflecting its niche focus. A beta of 0.896 suggests lower volatility than the broader market, appealing to defensive investors.

Strategic Advantages And Outlook

CEWE’s hybrid retail-online model and brand diversity provide stability in a competitive landscape. Strategic priorities include scaling high-margin digital services and optimizing its store network. Macroeconomic headwinds may pressure discretionary spending, but its loyal customer base and operational efficiency position it for steady long-term performance.

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