investorscraft@gmail.com

Intrinsic ValueGigaset AG (GGS.DE)

Previous Close0.03
Intrinsic Value
Upside potential
Previous Close
0.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gigaset AG is a German telecommunications company specializing in cordless phones, smartphones, and smart home solutions. It operates across four segments: Phones, Smartphones, Smart Home, and Professional, catering to both consumer and professional markets. The company is known for its DECT cordless telephones and has expanded into IoT-enabled security devices, targeting the growing smart home sector. While facing stiff competition from global tech giants, Gigaset maintains a niche presence in Europe, particularly in Germany, leveraging its brand recognition and direct online sales channels. Its product portfolio includes VoIP phones, alarm systems, and elderly-friendly smartphones, addressing diverse customer needs. However, the commoditization of telecom hardware and rapid technological shifts pose ongoing challenges to its market positioning.

Revenue Profitability And Efficiency

In FY 2022, Gigaset reported revenue of €241.3 million but recorded a net loss of €5.6 million, reflecting margin pressures in its core segments. Operating cash flow stood at €21.9 million, supported by working capital management, while capital expenditures were modest at €3.9 million. The diluted EPS of -€0.0421 underscores profitability challenges amid competitive and inflationary headwinds.

Earnings Power And Capital Efficiency

The company’s negative net income and thin operating margins highlight limited earnings power. However, its positive operating cash flow suggests some ability to fund operations internally. With minimal debt (€2.3 million) and €21.5 million in cash, Gigaset maintains a conservative capital structure, though reinvestment in innovation remains critical to revive growth.

Balance Sheet And Financial Health

Gigaset’s balance sheet is relatively stable, with cash reserves covering its total debt multiple times. The low leverage ratio indicates minimal financial risk, but the lack of profitability raises questions about long-term sustainability. Working capital management appears effective, given the positive operating cash flow despite net losses.

Growth Trends And Dividend Policy

Revenue trends remain under pressure due to market saturation in traditional phones. The smart home segment offers growth potential but requires further investment. Gigaset has not paid dividends, aligning with its focus on preserving liquidity amid operational challenges.

Valuation And Market Expectations

With a market cap of €4 million, the stock trades at a fraction of revenue, reflecting skepticism about turnaround prospects. The beta of 0.844 suggests lower volatility than the broader market, but investor confidence hinges on successful diversification into higher-margin segments.

Strategic Advantages And Outlook

Gigaset’s legacy in telecom hardware and regional brand loyalty provide a foundation, but its future depends on scaling smart home solutions and cost optimization. Macroeconomic pressures and competition necessitate aggressive innovation to avoid further erosion of market share.

Sources

Company filings, Deutsche Börse data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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