investorscraft@gmail.com

Intrinsic ValueDeutsche Rohstoff AG (DR0.DE)

Previous Close53.30
Intrinsic Value
Upside potential
Previous Close
53.30

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 Rohstoff AG operates as a diversified natural resources company, focusing on the exploration and production of crude oil, natural gas, and metals such as gold, copper, lithium, tungsten, and tin. The company's revenue model is driven by commodity sales, with operations spanning the United States, Australia, Western Europe, and Canada. Its asset portfolio includes both conventional and unconventional resources, positioning it to capitalize on global energy and metals demand. Deutsche Rohstoff AG differentiates itself through a balanced mix of hydrocarbon and mineral projects, mitigating sector-specific risks. The company's strategic focus on high-potential regions enhances its ability to secure profitable reserves. While it operates in competitive markets, its mid-tier scale allows agility in project development and cost management. The firm's expertise in exploration and partnerships with local stakeholders strengthens its market position in key jurisdictions.

Revenue Profitability And Efficiency

In its latest fiscal year, Deutsche Rohstoff AG reported revenue of €236.4 million, with net income reaching €50.2 million, reflecting a robust profit margin. The company's diluted EPS stood at €10.26, demonstrating strong earnings generation. Operating cash flow was €131.8 million, though capital expenditures of €185.3 million indicate significant reinvestment into resource development. These metrics highlight efficient operations amid volatile commodity markets.

Earnings Power And Capital Efficiency

The company's earnings power is underpinned by its diversified resource base and operational efficiency. With an operating cash flow of €131.8 million, Deutsche Rohstoff AG demonstrates solid cash generation. However, high capital expenditures suggest aggressive growth investments, which may pressure short-term liquidity but could enhance long-term asset value. The balance between earnings retention and reinvestment remains critical for sustaining profitability.

Balance Sheet And Financial Health

Deutsche Rohstoff AG maintains a leveraged balance sheet, with total debt of €176.7 million against cash reserves of €16.8 million. The debt level reflects funding needs for exploration and development activities. While the company's cash flow supports debt servicing, its financial health depends on stable commodity prices and successful project execution to avoid liquidity constraints.

Growth Trends And Dividend Policy

The company has demonstrated growth through strategic resource acquisitions and development, though capital-intensive projects may limit near-term cash returns. A dividend of €1.75 per share signals commitment to shareholder returns, but sustainability hinges on consistent cash flow generation. Future growth will likely depend on commodity price trends and operational efficiency in expanding reserves.

Valuation And Market Expectations

With a market capitalization of approximately €170.4 million and a beta of 0.786, Deutsche Rohstoff AG is viewed as less volatile than the broader market. The current valuation reflects investor expectations of steady cash flows from its diversified resource portfolio, though sensitivity to commodity price swings remains a key risk factor.

Strategic Advantages And Outlook

Deutsche Rohstoff AG benefits from geographic and commodity diversification, reducing exposure to single-market downturns. Its focus on high-potential regions and metals critical for energy transition (e.g., lithium, copper) positions it for long-term relevance. However, the outlook depends on successful project execution, commodity price stability, and prudent capital allocation to balance growth and shareholder returns.

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