investorscraft@gmail.com

Intrinsic ValueFrequentis AG (FQT.DE)

Previous Close81.20
Intrinsic Value
Upside potential
Previous Close
81.20

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

Frequentis AG operates in the safety-critical communication and information systems sector, specializing in solutions for air traffic management (ATM), public safety, and transport. The company’s core revenue model is built on providing mission-critical systems, including voice communication, surveillance, and data management services, primarily to civil and military air traffic control, emergency services, and maritime operations. Its offerings are tailored for high-reliability environments where system failure is not an option, positioning it as a trusted partner in safety-critical industries. Frequentis holds a strong market position in Europe, particularly in ATM, where its remote digital tower and aeronautical information management solutions are widely adopted. The company also serves global defense and public safety sectors, leveraging its expertise in integrated communication networks. With a focus on innovation, Frequentis invests in next-generation technologies like unmanned traffic management and virtual maritime studios, ensuring long-term relevance in evolving markets. Its subsidiary structure under Frequentis Group Holding GmbH provides financial and operational stability, reinforcing its competitive edge in a niche but high-barrier industry.

Revenue Profitability And Efficiency

Frequentis reported revenue of €480.3 million for the latest fiscal period, with net income of €22.0 million, reflecting a net margin of approximately 4.6%. The company generated €22.1 million in operating cash flow, indicating solid cash conversion from operations. Capital expenditures of €9.1 million suggest disciplined reinvestment, aligning with its focus on high-margin, mission-critical solutions.

Earnings Power And Capital Efficiency

Diluted EPS stood at €1.65, demonstrating modest but stable earnings power. The company’s capital efficiency is underscored by its ability to maintain profitability in a specialized sector with high operational and regulatory requirements. Its beta of 0.365 indicates lower volatility relative to the broader market, reflecting resilient demand for its safety-critical systems.

Balance Sheet And Financial Health

Frequentis maintains a conservative balance sheet, with €67.0 million in cash and equivalents against €52.3 million in total debt. This liquidity position provides flexibility for strategic investments or acquisitions. The absence of excessive leverage supports financial stability, critical for long-term contracts in its core markets.

Growth Trends And Dividend Policy

The company’s growth is driven by increasing demand for digital air traffic solutions and public safety modernization. A dividend of €0.24 per share signals a commitment to shareholder returns, though the payout ratio remains sustainable given its earnings and cash flow profile.

Valuation And Market Expectations

With a market cap of €610.4 million, Frequentis trades at a moderate valuation, reflecting its niche positioning and steady growth prospects. Investors likely value its recurring revenue streams from long-term contracts and its defensive sector exposure.

Strategic Advantages And Outlook

Frequentis benefits from deep industry expertise, regulatory compliance, and a reputation for reliability in safety-critical applications. The outlook remains positive, supported by global infrastructure upgrades and the transition to next-gen ATM and public safety technologies. Its focus on R&D and strategic partnerships should sustain competitive differentiation.

Sources

Company filings, market 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