investorscraft@gmail.com

Intrinsic Valuepferdewetten.de AG (EMH.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 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

pferdewetten.de AG operates as a specialized online horse betting platform, serving both German and international markets. The company’s core revenue model is driven by wagering on horse races, including German galloping and trotting events, as well as international races from the UK, France, and beyond. Beyond betting, it provides ancillary services such as advisory and technical solutions, including web development, payment processing, and content management, enhancing its ecosystem for bettors and partners. Positioned within the competitive online gambling sector, the company differentiates itself through a niche focus on equestrian sports, leveraging regulatory expertise in Germany while expanding its digital infrastructure. Its market position is bolstered by long-standing industry experience since 1997, though it faces challenges from broader sports betting platforms and regulatory constraints. The dual revenue streams—betting operations and technical services—provide diversification, but reliance on a niche segment limits scalability compared to diversified gambling operators.

Revenue Profitability And Efficiency

In FY 2022, the company reported revenue of €15.3 million, reflecting its operational scale in the online horse betting niche. However, profitability was strained, with a net loss of €1.54 million and negative diluted EPS of €0.32. Operating cash flow was negative at €2.12 million, exacerbated by capital expenditures of €0.26 million, indicating challenges in converting revenue to sustainable cash generation.

Earnings Power And Capital Efficiency

The negative earnings and cash flow underscore inefficiencies in cost management or revenue retention, likely influenced by competitive pressures or regulatory costs. With no dividend payouts and modest debt (€0.76 million), the company prioritizes liquidity preservation, though its €11.47 million cash reserves suggest capacity for strategic investments or operational restructuring.

Balance Sheet And Financial Health

The balance sheet remains relatively stable, with cash and equivalents covering 15x total debt, implying low leverage risk. However, the net loss and negative operating cash flow raise concerns about long-term viability without improved profitability. Shareholder equity is likely under pressure given the annual deficit.

Growth Trends And Dividend Policy

Growth appears stagnant, with no dividends distributed and earnings contraction year-over-year. The lack of dividend policy aligns with reinvestment needs, but the absence of positive earnings momentum limits near-term upside. Expansion may hinge on regulatory tailwinds or diversification beyond horse betting.

Valuation And Market Expectations

At a market cap of €19.75 million, the stock trades at ~1.3x revenue, reflecting skepticism about earnings potential. The beta of 0.716 suggests lower volatility than the market, possibly due to its niche focus, but investor confidence remains subdued pending a turnaround.

Strategic Advantages And Outlook

The company’s deep expertise in horse betting and ancillary tech services provides a defensible niche, but reliance on a single vertical and regulatory dependence pose risks. A pivot toward broader sports betting or tech partnerships could unlock growth, though execution risks persist. The outlook remains cautious unless operational efficiencies improve.

Sources

Company filings, Deutsche Börse disclosures

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