investorscraft@gmail.com

Intrinsic ValueflatexDEGIRO AG (FTK.DE)

Previous Close41.16
Intrinsic Value
Upside potential
Previous Close
41.16

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

flatexDEGIRO AG operates as a leading European online brokerage and financial technology provider, structured into two core segments: Financial Services (FIN) and Technologies (TECH). The FIN segment delivers B2C online brokerage, B2B white-label banking, securities settlement, and custody services, alongside treasury and lending solutions. The TECH segment focuses on developing proprietary IT infrastructure, including trading platforms and payment systems, supporting both internal operations and third-party clients. The company’s acquisition of DEGIRO in 2020 solidified its position as one of Europe’s largest retail brokerage platforms, combining low-cost trading with scalable technology. Its market strength lies in its integrated ecosystem, serving retail investors, institutional clients, and fintech partners across multiple jurisdictions. With a stronghold in Germany and expanding reach in key European markets, flatexDEGIRO leverages its dual-segment model to drive cross-selling synergies and operational efficiency.

Revenue Profitability And Efficiency

In its latest fiscal year, flatexDEGIRO reported revenue of €462.5 million, with net income of €111.5 million, reflecting a net margin of approximately 24%. The company’s operating cash flow stood at €168.9 million, supported by efficient capital allocation, as evidenced by modest capital expenditures of €48.2 million. Its asset-light model and scalable technology platform contribute to robust profitability metrics.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.55 underscores its earnings capacity, driven by high-margin brokerage and technology services. With €3.31 billion in cash and equivalents against €160 million in total debt, flatexDEGIRO maintains a strong liquidity position, enabling reinvestment in growth initiatives and strategic flexibility. Its capital-efficient structure is further highlighted by a low debt-to-equity ratio.

Balance Sheet And Financial Health

flatexDEGIRO’s balance sheet is characterized by substantial liquidity, with cash reserves exceeding €3.3 billion, dwarfing its total debt of €160 million. This conservative leverage profile positions the company to navigate market volatility while funding organic and inorganic growth. The firm’s custody and treasury activities further bolster its financial stability.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through platform expansion and customer acquisition, though its dividend policy remains modest, with a payout of €0.04 per share. Future growth is likely to be driven by cross-border expansion, product diversification, and technology upgrades, prioritizing reinvestment over aggressive shareholder returns.

Valuation And Market Expectations

With a market capitalization of €2.66 billion and a beta of 1.24, flatexDEGIRO is priced for growth, reflecting investor confidence in its scalable model and European market penetration. The valuation aligns with sector peers, accounting for its hybrid fintech-brokerage positioning and growth trajectory.

Strategic Advantages And Outlook

flatexDEGIRO’s integrated platform, regulatory expertise, and low-cost structure provide durable competitive advantages. The outlook remains positive, supported by secular trends in digital investing and potential consolidation opportunities in Europe’s fragmented brokerage landscape. Execution risks include regulatory changes and intensifying competition from neobrokers.

Sources

Company filings, Bloomberg

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