investorscraft@gmail.com

Intrinsic ValueScout24 SE (G24.SW)

Previous CloseCHF44.50
Intrinsic Value
Upside potential
Previous Close
CHF44.50

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 CRM software solutions tailored for real estate professionals, including Realtor Lead Engine, Mortgage Lead Engine, and FLOWFACT. Its ecosystem supports property listings, financing, and tenant management, positioning it as a critical intermediary in Germany’s real estate sector. Scout24’s market dominance is reinforced by its comprehensive suite of digital tools, which streamline transactions for agents, buyers, and renters. The company’s TenantPlus+ and BuyerPlus+ offerings cater to specific user needs, while Vermietet.de enhances rental property management. Operating in a highly competitive but fragmented market, Scout24 leverages its brand recognition, data-driven insights, and scalable technology to maintain a strong competitive edge. Its focus on digitizing real estate processes aligns with broader industry trends toward efficiency and transparency.

Revenue Profitability And Efficiency

Scout24 reported revenue of €588.8 million for the period, with net income of €162.1 million, reflecting a robust profitability margin. The company’s operating cash flow of €257.0 million underscores efficient operations, while minimal capital expenditures (-€0.9 million) indicate a capital-light business model. Diluted EPS of €2.22 further highlights its earnings strength.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, supported by high-margin digital services and scalable platform economics. Its capital efficiency is evident in the low capex requirements relative to cash flow generation, allowing for reinvestment in growth initiatives or shareholder returns. The net income-to-revenue ratio of approximately 27.5% reflects disciplined cost management.

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 consistent cash flow generation, providing flexibility for strategic investments or debt reduction.

Growth Trends And Dividend Policy

Scout24 has demonstrated steady growth, driven by increasing adoption of its digital tools and expansion into adjacent services. The company’s dividend policy, with a payout of €1.17 per share, reflects a commitment to returning capital to shareholders while retaining sufficient funds for organic growth and innovation.

Valuation And Market Expectations

With a market capitalization of approximately €6.06 billion, Scout24 trades at a premium, reflecting its market leadership and growth potential. The beta of 0.504 suggests lower volatility relative to the broader market, appealing to risk-averse investors. Market expectations likely hinge on sustained platform engagement and monetization improvements.

Strategic Advantages And Outlook

Scout24’s strategic advantages include its dominant market position, scalable technology, and deep industry expertise. The outlook remains positive, supported by Germany’s robust real estate market and ongoing digital transformation. However, competition from emerging proptech players and regulatory changes could pose challenges. The company’s ability to innovate and expand its service offerings will be critical to long-term success.

Sources

Company filings, investor presentations, 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