investorscraft@gmail.com

Intrinsic ValueSBF AG (CY1K.DE)

Previous Close5.00
Intrinsic Value
Upside potential
Previous Close
5.00

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

SBF AG operates as a specialized provider of lighting and ceiling systems for rail vehicles, serving manufacturers in the global rail industry. The company focuses on high-quality, durable solutions for trams, underground trains, regional trains, and high-speed trains, positioning itself as a niche supplier in the industrial sector. Its subsidiary, SBF Spezialleuchten GmbH, drives innovation in energy-efficient lighting and modular ceiling designs, catering to stringent safety and regulatory standards. The firm’s long-standing expertise, dating back to 1862, reinforces its reputation in a market dominated by large rail OEMs. While it holds a stable position as a subsystem supplier, its growth is closely tied to rail industry investments and urbanization trends. The company’s reliance on a concentrated customer base presents both stability and vulnerability to cyclical demand shifts in rail manufacturing.

Revenue Profitability And Efficiency

SBF AG reported revenue of €47.2 million in its latest fiscal year, but profitability remains challenged with a net loss of €2.0 million. Negative operating cash flow of €1.8 million and modest capital expenditures of €1.0 million suggest constrained liquidity. The company’s ability to improve margins hinges on cost optimization and potential recovery in rail sector demand.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of €0 reflects its current lack of earnings power. With negative cash flow from operations, capital efficiency is under pressure, though its €6.7 million cash reserve provides a buffer. Debt levels at €9.2 million indicate moderate leverage, but sustained losses could strain financial flexibility.

Balance Sheet And Financial Health

SBF AG maintains a balanced liquidity position with €6.7 million in cash against €9.2 million in total debt. The absence of dividends aligns with its focus on preserving capital. While the balance sheet is not distressed, recurring losses and negative cash flows warrant caution regarding long-term solvency if operational trends do not improve.

Growth Trends And Dividend Policy

Growth prospects are tied to rail industry cycles, with no recent dividend distributions. The company’s niche focus limits diversification but offers stability if rail investments rebound. Its historical legacy and specialized products provide a foundation, but top-line expansion will require broader market penetration or technological differentiation.

Valuation And Market Expectations

With a market cap of €74.3 million and a beta of 0.665, SBF AG is viewed as a lower-risk industrial play. The muted valuation reflects its subdued earnings and sector-specific risks. Investors likely await signs of operational turnaround or rail market recovery to justify re-rating.

Strategic Advantages And Outlook

SBF AG’s deep industry expertise and long-term client relationships are key strengths, but its outlook depends on rail sector dynamics and internal cost management. Strategic initiatives to enhance product innovation or expand into adjacent markets could unlock value, though near-term challenges persist.

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