investorscraft@gmail.com

Intrinsic ValueMountain Alliance AG (ECF.DE)

Previous Close2.74
Intrinsic Value
Upside potential
Previous Close
2.74

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

Mountain Alliance AG operates as an investment firm specializing in small to medium-sized digital enterprises within the DACH region (Germany, Austria, Switzerland). The company targets digitally driven business models, including digital business services, digital retail, and meta platforms & media, positioning itself as a facilitator of growth for emerging tech-centric firms. Its focus on niche digital sectors allows it to capitalize on the rapid digitization trends across Europe. Mountain Alliance differentiates itself by providing not just capital but also strategic support to its portfolio companies, leveraging its expertise in scaling digital ventures. The firm’s rebranding from Ecommerce Alliance AG in 2018 reflects its broader investment mandate beyond e-commerce, aligning with evolving market opportunities in the digital economy. Despite operating in a competitive private equity landscape, Mountain Alliance maintains a selective approach, targeting high-potential businesses with scalable models, which enhances its ability to generate long-term value.

Revenue Profitability And Efficiency

In FY 2022, Mountain Alliance reported revenue of €11.36 million, reflecting its investment-driven income streams. However, the firm posted a net loss of €2.63 million, with diluted EPS at -€0.38, indicating challenges in translating revenue into profitability. Operating cash flow was negative at €-0.95 million, compounded by capital expenditures of €-0.25 million, suggesting ongoing investment activities without immediate returns.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore its early-stage investment focus, where returns are often deferred. Capital efficiency remains under pressure due to the illiquid nature of its portfolio holdings, though its targeted approach in high-growth digital sectors may yield future upside if portfolio companies mature successfully.

Balance Sheet And Financial Health

Mountain Alliance holds €1.65 million in cash and equivalents against total debt of €3.09 million, indicating moderate liquidity constraints. The balance sheet reflects its investment-heavy strategy, with limited near-term liquidity buffers. The absence of dividend payouts aligns with its reinvestment priorities.

Growth Trends And Dividend Policy

Growth is tied to the performance of its digital portfolio companies, with no dividends distributed in FY 2022. The firm’s strategy hinges on long-term capital appreciation rather than current income, typical of early-stage investment vehicles. Market trends favoring digital adoption could benefit its holdings over time.

Valuation And Market Expectations

With a market cap of €18.45 million and a beta of 0.355, the stock exhibits low volatility relative to the market, likely due to its niche focus. Investors appear to price in the speculative nature of its investments, with valuation contingent on future portfolio exits or uplifts.

Strategic Advantages And Outlook

Mountain Alliance’s specialized focus on digital DACH-region firms provides a differentiated edge, though execution risks persist. The outlook depends on its ability to nurture portfolio companies and capitalize on digital transformation trends. Success will hinge on selective investments and strategic exits in a competitive environment.

Sources

Company filings, Deutsche Börse disclosures

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