investorscraft@gmail.com

Intrinsic ValueDF Deutsche Forfait AG (DFTK.DE)

Previous Close1.78
Intrinsic Value
Upside potential
Previous Close
1.78

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

DF Deutsche Forfait AG operates as a specialized financial services provider focusing on foreign trade finance, primarily serving exporters, importers, and financial institutions in the Middle East and Eastern Europe. The company’s core revenue model revolves around trade receivables collection, project financing, and factoring services, supplemented by ancillary offerings such as marketing and consulting. Its niche expertise in cross-border transactions, particularly in the food, pharmaceutical, and healthcare sectors, positions it as a facilitator of trade flows in emerging markets. Unlike traditional banks, DF Deutsche Forfait AG adopts a targeted approach, leveraging its regional knowledge to mitigate risks associated with volatile markets. The company’s ability to structure bespoke financing solutions, including promissory note transactions and debt collection, underscores its adaptability in a competitive capital markets landscape. While its geographic focus limits diversification, it allows for deeper client relationships and specialized risk assessment capabilities. The firm’s market positioning is further reinforced by its long-standing presence since 2000, though its small scale relative to global peers necessitates a disciplined approach to capital allocation and risk management.

Revenue Profitability And Efficiency

In its latest fiscal year, DF Deutsche Forfait AG reported revenue of €10.5 million, with net income of €1.9 million, translating to a diluted EPS of €0.16. The negative operating cash flow of €9.8 million, partly offset by minimal capital expenditures, suggests significant working capital movements or timing disparities in trade finance operations. The absence of dividends reflects a retention strategy to bolster liquidity.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to its ability to manage credit risk and interest margins in trade finance. With €28.6 million in cash and equivalents against €15.5 million in total debt, it maintains a conservative leverage profile. However, the negative operating cash flow raises questions about the sustainability of its working capital cycle and reinvestment needs.

Balance Sheet And Financial Health

DF Deutsche Forfait AG’s balance sheet shows robust liquidity, with cash covering nearly twice its total debt. The modest debt level and lack of dividend payouts indicate a focus on preserving capital for operational flexibility. However, the negative operating cash flow warrants monitoring, as it may signal cyclical pressures or timing mismatches in receivable collections.

Growth Trends And Dividend Policy

The company’s growth is likely tied to regional trade dynamics in its core markets. Its zero-dividend policy aligns with its capital-intensive business model, prioritizing reinvestment over shareholder payouts. The low beta of -0.11 suggests limited correlation with broader market movements, potentially reflecting its niche focus.

Valuation And Market Expectations

With a market cap of €18.1 million, the company trades at a P/E multiple of approximately 9.6x based on trailing earnings. The valuation reflects its small-scale operations and specialized focus, with investors likely pricing in both growth potential and inherent risks of emerging market exposure.

Strategic Advantages And Outlook

DF Deutsche Forfait AG’s deep regional expertise and tailored financial solutions provide a competitive edge in trade finance. However, its outlook depends on stabilizing cash flows and navigating geopolitical risks in its core markets. Strategic partnerships or diversification into adjacent services could enhance resilience.

Sources

Company description, financial data from disclosed filings, market cap and beta from exchange 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