investorscraft@gmail.com

Intrinsic Valueeuromicron AG (EUCA.DE)

Previous Close0.10
Intrinsic Value
Upside potential
Previous Close
0.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

euromicron AG operates as a specialized provider of digitized infrastructure solutions, serving Germany and international markets. The company focuses on three core segments: Smart Building, Critical Infrastructure, and Distribution. Its Smart Building segment delivers intelligent infrastructure solutions, including automation, security, and energy management for commercial and industrial properties. The Critical Infrastructure segment supports digitized systems essential for public and private operations, while the Distribution segment supplies network components, emphasizing fiber-optic and copper technologies. euromicron serves a diverse clientele, from SMEs to large enterprises and public-sector entities, positioning itself as a niche player in the digitization of physical infrastructure. The company’s vendor-independent approach in distribution and its integrated service model in smart buildings provide competitive differentiation. However, its market position is constrained by the capital-intensive nature of infrastructure projects and reliance on regional demand cycles in Germany and neighboring markets.

Revenue Profitability And Efficiency

In FY 2019, euromicron reported no disclosed revenue, with a net loss of €34.2 million and diluted EPS of -€4.13. Operating cash flow was negative at €3.8 million, while capital expenditures were modest at €431,000. The absence of revenue data limits deeper analysis, but the significant net loss suggests operational challenges or restructuring costs during the period.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak earnings power in FY 2019. With a net loss exceeding €34 million, capital efficiency appears strained, likely due to high fixed costs or project delays in its infrastructure segments. The lack of positive operating cash flow further underscores difficulties in converting business activity into liquidity.

Balance Sheet And Financial Health

euromicron’s balance sheet showed €1.7 million in cash against €108.8 million in total debt, highlighting a leveraged position. The debt-heavy structure, coupled with negative cash flow, raises concerns about near-term liquidity and refinancing risks. The company’s ability to service debt hinges on improving profitability or securing additional funding.

Growth Trends And Dividend Policy

No dividend was paid in FY 2019, aligning with the company’s loss-making position. Growth trends are unclear due to missing revenue data, but the net loss and negative cash flow suggest contraction or restructuring. Future growth likely depends on demand for digitized infrastructure and cost management initiatives.

Valuation And Market Expectations

With a market cap of approximately €990,634, the company trades at a low valuation, reflecting its financial struggles. Investors appear cautious, given the lack of revenue visibility and sustained losses. The absence of a beta value suggests limited correlation with broader market movements.

Strategic Advantages And Outlook

euromicron’s expertise in digitized infrastructure provides a foundation for recovery if demand for smart buildings and critical systems grows. However, its high debt and operational losses pose significant risks. The outlook remains uncertain, contingent on operational turnaround efforts and macroeconomic conditions affecting infrastructure investment.

Sources

Company description and financial data sourced from publicly available disclosures, likely including annual reports or regulatory filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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