investorscraft@gmail.com

Intrinsic Valueaifinyo AG (EBE.DE)

Previous Close9.65
Intrinsic Value
Upside potential
Previous Close
9.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

aifinyo AG operates in the German financial services sector, specializing in tailored credit solutions for businesses and freelancers. The company's core revenue model revolves around providing financing for goods purchases, contract financing, leasing services, and factoring, alongside debt collection and API-integration support. Its diversified offerings cater to SMEs and independent professionals, positioning it as a niche player in Germany's competitive credit services market. Unlike traditional banks, aifinyo emphasizes flexibility and digital integration, leveraging API technology to streamline financial workflows for clients. The company's rebranding in 2019 reflects its strategic shift toward a more tech-driven approach, though it remains a small-scale operator with localized reach. Market differentiation is achieved through sector-specific solutions, but its growth is constrained by reliance on the domestic economy and limited scale compared to larger financial institutions.

Revenue Profitability And Efficiency

In FY 2022, aifinyo reported revenue of €56.2 million, with net income of €1.16 million, translating to a diluted EPS of €0.29. Operating cash flow was negative at €-5.57 million, while capital expenditures totaled €-7.19 million, indicating reinvestment challenges. The modest profitability suggests thin margins, likely due to high operational costs in its credit services segment.

Earnings Power And Capital Efficiency

The company's earnings power appears limited, with diluted EPS of €0.29 reflecting subdued profitability relative to its revenue base. Negative operating cash flow and significant capital expenditures highlight inefficiencies in cash generation, possibly tied to loan origination costs or debt servicing. The absence of dividend payouts further underscores capital retention for operational needs.

Balance Sheet And Financial Health

aifinyo's balance sheet shows €1.01 million in cash against €33.96 million in total debt, signaling high leverage. The debt-heavy structure raises liquidity concerns, particularly given negative operating cash flow. With a market cap of €41.3 million, the company's financial health hinges on refinancing capabilities and cost management.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the lack of dividends suggests a focus on reinvestment. The company's small market cap and niche positioning imply growth depends on expanding its digital offerings or scaling its SME client base, though execution risks persist.

Valuation And Market Expectations

At a market cap of €41.3 million and a beta of 0.94, aifinyo trades with moderate volatility relative to the market. Investors likely price in its niche focus and leverage risks, with limited upside until profitability improves.

Strategic Advantages And Outlook

aifinyo's tech-enabled credit solutions provide a competitive edge in serving SMEs, but its high debt and cash flow challenges temper optimism. Success hinges on scaling API integrations and maintaining loan quality, though macroeconomic headwinds in Germany could pressure performance.

Sources

Company filings, Deutsche Börse data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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