investorscraft@gmail.com

Intrinsic ValueDelignit AG (DLX.DE)

Previous Close2.50
Intrinsic Value
Upside potential
Previous Close
2.50

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

Delignit AG operates in the wood-based materials and system solutions sector, leveraging natural, renewable resources to serve diverse industries. The company specializes in ecological products, including cargo bay protection systems, flooring solutions, and specialized materials for industrial applications like rail vehicles and musical instruments. Its brand portfolio, including Delignit, VANYCARE, and Carbonwood, underscores its focus on sustainability and innovation in the lumber and forest products industry. Delignit’s market position is reinforced by its long-standing expertise, having been founded in 1799, and its ability to cater to OEMs and retrofit markets with high-performance, CO2-neutral solutions. The company’s niche focus on wood-based applications in automotive, industrial, and specialty markets provides a competitive edge, though it operates in a cyclical industry sensitive to raw material costs and demand fluctuations.

Revenue Profitability And Efficiency

Delignit reported revenue of €86.05 million in FY 2023, with net income of €3.24 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €6.77 million, indicating efficient cash generation, while capital expenditures of €2.22 million suggest disciplined reinvestment. The company’s ability to maintain positive cash flow amid industry headwinds highlights operational resilience.

Earnings Power And Capital Efficiency

With diluted EPS of €0.32, Delignit demonstrates moderate earnings power. The company’s capital efficiency is evident in its ability to generate operating cash flow nearly double its net income, signaling effective working capital management. However, its relatively small scale limits absolute earnings compared to larger peers in the basic materials sector.

Balance Sheet And Financial Health

Delignit maintains a solid balance sheet, with €10.36 million in cash and equivalents against total debt of €4.44 million, reflecting a conservative leverage profile. The low debt-to-equity ratio underscores financial stability, though the company’s modest market cap of €25.81 million may constrain access to growth capital.

Growth Trends And Dividend Policy

Growth trends appear steady but unspectacular, with revenue and earnings reflecting incremental progress. The company’s dividend of €0.05 per share signals a commitment to shareholder returns, albeit at a modest yield. Future growth may hinge on expanding its niche applications in sustainable materials.

Valuation And Market Expectations

Delignit’s valuation reflects its small-cap status and niche market focus, with a beta of 0.742 indicating lower volatility than the broader market. Investors likely price in limited near-term growth, given the company’s specialized but cyclical business model.

Strategic Advantages And Outlook

Delignit’s strategic advantages lie in its sustainable product portfolio and long-term industry expertise. The outlook depends on demand for eco-friendly materials and its ability to innovate in niche applications. However, macroeconomic pressures and raw material costs remain key risks.

Sources

Company description, financial data from disclosed filings, and market data from Deutsche Börse.

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