investorscraft@gmail.com

Intrinsic ValueDeutsche Effecten- und Wechsel-Beteiligungsgesellschaft AG (EFF.DE)

Previous Close0.38
Intrinsic Value
Upside potential
Previous Close
0.38

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 Effecten- und Wechsel-Beteiligungsgesellschaft AG operates as a private equity and venture capital firm, focusing on mid-to-late-stage investments in medium-sized companies across German-speaking regions. The firm targets sectors such as future finance, technology, optics, photonics, and sensor systems, deploying capital in the range of €1 million to €7 million per investment. Its strategy emphasizes shareholder equity stakes exceeding 25%, with exit pathways including IPOs, trade sales, or buybacks. The company’s niche lies in its specialized focus on high-growth technological and financial innovations, positioning it as a key player in Germany’s venture capital landscape. With a history dating back to 1821, the firm leverages its deep regional expertise and long-term investment horizon to support portfolio companies through expansion and turnaround phases. Its market position is reinforced by a selective investment approach, targeting complementary business models and optoelectronic advancements, though its smaller scale limits direct competition with global private equity giants.

Revenue Profitability And Efficiency

In FY 2023, the company reported modest revenue of €305,000, overshadowed by a net loss of €1.62 million, reflecting challenges in portfolio performance or exit realizations. The absence of operating cash flow and capital expenditures suggests limited active deployments or liquidity constraints, underscoring inefficiencies in capital recycling.

Earnings Power And Capital Efficiency

The diluted EPS of -€0.097 and negative net income highlight weak earnings power, likely due to unrealized portfolio losses or write-downs. The firm’s capital efficiency is further strained by its €15.39 million debt load against €860,000 in cash, indicating leveraged operations with limited liquidity buffers.

Balance Sheet And Financial Health

The balance sheet reveals elevated financial risk, with total debt of €15.39 million dwarfing cash reserves. A market cap of €5.36 million implies negative equity, signaling potential solvency concerns unless portfolio valuations improve or debt is restructured.

Growth Trends And Dividend Policy

No dividends were distributed in FY 2023, aligning with the firm’s reinvestment-focused strategy. Growth prospects hinge on successful exits or appreciation in its technology-focused holdings, though recent losses suggest subdued near-term momentum.

Valuation And Market Expectations

The low market cap and negative earnings imply skeptical market sentiment, with the 0.689 beta indicating lower volatility relative to the broader market. Valuation likely discounts operational challenges and leveraged positioning.

Strategic Advantages And Outlook

The firm’s regional expertise and sector specialization in optoelectronics and finance provide differentiation, but its high debt and illiquid portfolio pose execution risks. A turnaround depends on successful exits or equity infusions to stabilize the balance sheet.

Sources

Company description, financial data from disclosed filings (likely German regulatory reports), market data from XETRA.

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