investorscraft@gmail.com

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

Previous CloseCHF73.10
Intrinsic Value
Upside potential
Previous Close
CHF73.10

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 European provider of photofinishing and online printing services, operating across Germany and internationally. The company’s core revenue model is built on three segments: Photofinishing, Retail, and Commercial Online Printing. Its photofinishing business offers personalized photo products such as photo books, wall art, and calendars, while its commercial printing arm serves businesses under brands like SAXOPRINT and LASERLINE. CEWE’s retail segment includes physical stores selling cameras and photo equipment, complemented by e-commerce platforms. The company holds a strong market position in Europe, leveraging its diversified brand portfolio—including CEWE, WhiteWall, and Cheerz—to cater to both consumer and B2B markets. Its vertically integrated operations, combining digital platforms with retail presence, provide a competitive edge in the fragmented personal products and services sector. With over a century of operations, CEWE has established trust and scale, supported by approximately 100 stores and a robust online infrastructure.

Revenue Profitability And Efficiency

CEWE reported revenue of €860.1 million in its latest fiscal year, with net income of €60.1 million, reflecting a net margin of approximately 7%. The company generated €131.9 million in operating cash flow, demonstrating efficient conversion of sales into cash. Capital expenditures of €56.2 million indicate ongoing investments in digital and retail infrastructure to sustain growth.

Earnings Power And Capital Efficiency

Diluted EPS stood at €8.11, underscoring solid earnings power. The company’s capital efficiency is evident in its ability to maintain profitability while investing in expansion. With a beta of 1.039, CEWE’s earnings exhibit moderate sensitivity to market fluctuations, typical for consumer cyclical businesses.

Balance Sheet And Financial Health

CEWE maintains a conservative balance sheet, with €150.3 million in cash and equivalents against total debt of €43.1 million. This liquidity position supports operational flexibility and dividend commitments. The low leverage ratio indicates strong financial health, reducing refinancing risks.

Growth Trends And Dividend Policy

The company has demonstrated consistent revenue stability in the photofinishing and printing markets. Its dividend payout of €2.53 per share reflects a commitment to shareholder returns, supported by steady cash flows. Growth is likely driven by digital adoption and cross-selling opportunities across its brand portfolio.

Valuation And Market Expectations

With a market capitalization of €673.7 million, CEWE trades at a P/E multiple aligned with sector peers. Investors appear to price in moderate growth expectations, balancing its established market position with cyclical exposure.

Strategic Advantages And Outlook

CEWE’s strategic advantages include its multi-brand approach, hybrid retail-online model, and long-standing customer relationships. The outlook remains stable, with potential upside from e-commerce expansion and operational efficiencies. However, macroeconomic sensitivity and competitive pressures in online printing warrant monitoring.

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