investorscraft@gmail.com

Intrinsic ValueScout24 SE (G24.DE)

Previous Close84.05
Intrinsic Value
Upside potential
Previous Close
84.05

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

Scout24 SE is a leading digital real estate platform in Germany, operating primarily through its flagship product ImmoScout24, which serves both residential and commercial property markets. The company generates revenue through subscription-based services, lead generation tools, and software solutions tailored for real estate professionals, including CRM platforms like FLOWFACT and Propstack. Its diversified offerings, such as Mortgage Lead Engine and TenantPlus+, position it as a comprehensive ecosystem for property transactions, financing, and tenant management. Scout24 holds a dominant market position in Germany, leveraging network effects and brand recognition to maintain high user engagement. The company’s focus on digitizing real estate processes aligns with broader industry trends toward efficiency and transparency. Its competitive moat stems from its extensive database, proprietary technology, and established relationships with real estate agents and brokers. While domestic growth remains steady, international expansion presents a potential avenue for future revenue diversification.

Revenue Profitability And Efficiency

Scout24 reported revenue of €588.8 million for the period, with net income reaching €162.1 million, reflecting a robust profit margin. The company’s operating cash flow of €257.0 million underscores strong operational efficiency, supported by disciplined capital expenditures of just €0.9 million. This highlights its asset-light model and ability to convert revenue into cash effectively.

Earnings Power And Capital Efficiency

Diluted EPS stood at €2.22, demonstrating Scout24’s earnings strength in the digital real estate sector. The company’s capital efficiency is evident in its high cash flow generation relative to minimal reinvestment needs, allowing for consistent profitability without significant capital intensity.

Balance Sheet And Financial Health

Scout24 maintains a solid balance sheet with €55.5 million in cash and equivalents and total debt of €179.7 million, indicating manageable leverage. The company’s financial health is further supported by strong cash flow coverage, providing flexibility for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

Scout24 has demonstrated steady growth, driven by its core platform and ancillary services. The company’s dividend policy, with a payout of €1.20 per share, reflects its commitment to returning capital to shareholders while retaining sufficient funds for organic growth and potential acquisitions.

Valuation And Market Expectations

With a market capitalization of approximately €8.6 billion and a beta of 0.497, Scout24 is valued as a stable, low-volatility player in the real estate services sector. The market appears to price in sustained growth from its digital platform dominance and potential expansion opportunities.

Strategic Advantages And Outlook

Scout24’s strategic advantages lie in its market-leading platform, scalable technology, and strong brand equity. The outlook remains positive, supported by ongoing digitization in real estate and the company’s ability to monetize its ecosystem. Risks include competition from niche players and regulatory changes in the housing market.

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