investorscraft@gmail.com

Intrinsic ValueReadcrest Capital AG (EXJ.DE)

Previous Close1.40
Intrinsic Value
Upside potential
Previous Close
1.40

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

Readcrest Capital AG, formerly known as Enerxy AG, is a German company currently operating under an approved liquidation plan since 2015. Historically engaged in outdoor advertising and trade fair organization, the company has since ceased significant business operations. Its market position is negligible, with no active revenue streams or competitive presence in the advertising or events sectors. The company’s primary activity now revolves around managing its liquidation process, with no discernible market share or strategic initiatives in its former industries. Given its inactive status, Readcrest Capital AG does not participate in current market dynamics, nor does it maintain operational infrastructure or client relationships typical of active firms in the communication services sector. The company’s historical focus on outdoor advertising and trade fairs is no longer relevant, as it lacks the resources or intent to re-enter these markets.

Revenue Profitability And Efficiency

Readcrest Capital AG reported no revenue in FY 2023, reflecting its inactive operational status. The company posted a net loss of €104,644, with diluted EPS of -€0.0317, underscoring its lack of earnings power. Operating cash flow was negative at €114,000, further highlighting the absence of sustainable business activities or cost efficiency.

Earnings Power And Capital Efficiency

The company demonstrates no earnings power, with consistent losses and no revenue generation. Capital efficiency is irrelevant given its liquidation status, as remaining assets are being managed for dissolution rather than productive deployment. The negative EPS and operating cash flow confirm the absence of viable business operations.

Balance Sheet And Financial Health

Readcrest Capital AG holds €196,516 in cash and equivalents against total debt of €207,194, indicating limited liquidity and a leveraged position. With no capital expenditures and a market cap of €3.3 million, the balance sheet reflects a company in wind-down mode, prioritizing liquidation over financial growth or stability.

Growth Trends And Dividend Policy

The company exhibits no growth trends, as it remains in liquidation with no operational revival plans. Dividends have not been distributed, aligning with its inactive status and focus on resolving liabilities rather than shareholder returns. Future activity is expected to remain confined to liquidation proceedings.

Valuation And Market Expectations

The market cap of €3.3 million likely reflects residual asset value rather than operational prospects, given the company’s liquidation status. With a beta of 1.525, the stock may exhibit volatility, but this is detached from fundamental performance due to the absence of active business operations.

Strategic Advantages And Outlook

Readcrest Capital AG has no strategic advantages, as it lacks an operating business model or market presence. The outlook remains tied to the completion of its liquidation process, with no expectation of revival or re-entry into its former industries. Investors should approach with caution, as the stock represents a legacy entity rather than a going concern.

Sources

Company filings, Deutsche Börse data

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