investorscraft@gmail.com

Intrinsic ValueDeutsche Beteiligungs AG (DBAN.DE)

Previous Close25.55
Intrinsic Value
Upside potential
Previous Close
25.55

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

Deutsche Beteiligungs AG operates as a specialized private equity firm with a dual focus on direct investments and fund-of-fund strategies. The firm targets mid-market companies in Germany and the DACH region, emphasizing sectors such as industrial engineering, automotive suppliers, IT services, and healthcare. Its investment approach centers on expansion capital, management buyouts, and corporate spin-offs, typically deploying between €10 million and €75 million per transaction. The firm avoids early-stage ventures, preferring established businesses with revenues of €30 million to €500 million, where it can secure majority or minority stakes. With a strong regional presence and a preference for German Mittelstand companies, Deutsche Beteiligungs AG leverages its deep sector expertise to drive value creation over an average holding period of eight years. The firm’s disciplined capital allocation and active involvement in portfolio governance—often through board representation—underscore its hands-on investment philosophy. Its ability to structure complex transactions, including co-investments, enhances its competitive positioning in the European private equity landscape.

Revenue Profitability And Efficiency

In its latest fiscal year, Deutsche Beteiligungs AG reported revenue of €107.6 million and net income of €47.5 million, reflecting a robust profit margin. The firm’s diluted EPS stood at €2.58, indicating efficient capital deployment. Operating cash flow of €13 million, coupled with minimal capital expenditures, suggests a lean operational model focused on liquidity preservation.

Earnings Power And Capital Efficiency

The firm’s earnings power is underscored by its ability to generate consistent returns from its diversified portfolio. With no debt on its balance sheet and €23.97 million in cash equivalents, Deutsche Beteiligungs AG maintains strong capital efficiency, allowing for strategic reinvestment or shareholder distributions.

Balance Sheet And Financial Health

Deutsche Beteiligungs AG exhibits a conservative financial structure, with zero debt and a cash position of €23.97 million. This liquidity buffer supports its investment activities and mitigates financial risk, aligning with its long-term holding strategy. The firm’s equity-heavy balance sheet reinforces its stability in volatile market conditions.

Growth Trends And Dividend Policy

The firm’s growth is driven by its ability to identify and nurture mid-market opportunities, though its dividend policy remains modest with a payout of €1 per share. Its focus on capital appreciation over yield aligns with its private equity mandate, prioritizing reinvestment in high-potential portfolio companies.

Valuation And Market Expectations

With a market capitalization of €476 million and a beta of 0.997, Deutsche Beteiligungs AG trades in line with broader market risk. Investors likely price in its sector expertise and conservative leverage, though its valuation may reflect cyclical exposure to private equity performance.

Strategic Advantages And Outlook

The firm’s regional specialization and hands-on governance provide a competitive edge in mid-market private equity. Its outlook remains tied to the health of the DACH economy, though its disciplined investment criteria and liquidity position it to capitalize on dislocations. Long-term success hinges on its ability to exit investments profitably amid evolving market conditions.

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