investorscraft@gmail.com

Intrinsic ValueDelticom AG (DEX.DE)

Previous Close2.33
Intrinsic Value
Upside potential
Previous Close
2.33

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

Delticom AG is a leading European online distributor of tires and wheels, serving both retail and commercial customers across a broad vehicle spectrum, including passenger cars, motorbikes, trucks, and buses. The company operates through 410 online shops and distribution platforms spanning 75 countries, leveraging a digital-first approach to streamline tire procurement. Its direct-to-consumer model eliminates intermediaries, offering competitive pricing and convenience, which strengthens its position in the fragmented auto parts market. Delticom’s extensive geographic footprint and multi-brand inventory allow it to cater to diverse customer needs, from seasonal tire changes to specialized commercial fleet requirements. Despite operating in a competitive sector dominated by traditional brick-and-mortar retailers, Delticom has carved a niche by combining e-commerce efficiency with deep product expertise. The company’s ability to scale operations digitally provides cost advantages, though it faces margin pressures from logistics and supplier dependencies. Its market position is further reinforced by partnerships with tire manufacturers and a focus on customer-centric services like mobile fitting options.

Revenue Profitability And Efficiency

Delticom reported revenue of €507.1 million in its latest fiscal year, with net income of €4.0 million, reflecting a modest but positive margin in a competitive industry. Operating cash flow stood at €4.9 million, though capital expenditures of €5.5 million indicate ongoing investments in digital infrastructure and logistics. The company’s asset-light model supports reasonable efficiency, but its profitability is tempered by high operational costs inherent in online retail.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.27 underscores its ability to generate earnings despite thin margins. Delticom’s capital efficiency is constrained by debt levels, with total debt at €79.2 million against cash reserves of €5.4 million. Its reliance on working capital to manage inventory and supplier terms highlights the cyclical demands of the tire distribution business.

Balance Sheet And Financial Health

Delticom’s balance sheet shows liquidity challenges, with cash and equivalents covering only a fraction of its total debt. The debt-heavy structure may limit financial flexibility, though the absence of dividends suggests a focus on debt management. The company’s ability to sustain operations hinges on maintaining stable cash flows and optimizing inventory turnover in a seasonally sensitive market.

Growth Trends And Dividend Policy

Growth prospects are tied to e-commerce adoption in the auto parts sector, though Delticom’s revenue volatility reflects demand cyclicality. The company has not paid dividends, prioritizing reinvestment and debt reduction. Expansion into adjacent services, such as tire subscriptions or fleet management, could diversify revenue streams and mitigate seasonal fluctuations.

Valuation And Market Expectations

With a market cap of €34.7 million, Delticom trades at a low multiple relative to revenue, signaling investor skepticism about scalability. Its beta of 0.776 suggests lower volatility than the broader market, but weak profitability metrics may deter growth-focused investors. The valuation reflects challenges in translating online reach into sustained earnings power.

Strategic Advantages And Outlook

Delticom’s strengths lie in its pan-European digital platform and economies of scale in logistics. However, the outlook remains cautious due to margin pressures and debt levels. Strategic partnerships or technological innovations in supply chain automation could enhance competitiveness, but execution risks persist in a price-sensitive industry.

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