investorscraft@gmail.com

Intrinsic ValueItN Nanovation AG (I7N.DE)

Previous Close0.26
Intrinsic Value
Upside potential
Previous Close
0.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ItN Nanovation AG operates in the nanotechnology sector, specializing in advanced water filtration solutions for industrial applications. The company develops and sells membrane-based filtration systems, including sheet modules, multichannel ceramics, and integrated towers, targeting industries such as oil and gas, food and beverage, pharmaceuticals, and wastewater treatment. Its technology addresses critical challenges like arsenic and radium removal, positioning it as a niche player in high-value environmental and industrial water purification. With a focus on Germany and international markets, ItN Nanovation leverages its proprietary ceramic membrane technology to serve clients requiring durable, high-performance filtration under extreme conditions. Despite its innovative offerings, the company operates in a competitive landscape dominated by larger industrial water treatment providers, requiring continuous R&D investment to maintain differentiation. Its market position hinges on technological superiority in specialized applications rather than scale, making it a high-potential but high-risk player in the industrial water sector.

Revenue Profitability And Efficiency

In FY 2018, ItN Nanovation reported revenue of €0.84 million, reflecting its niche market focus. The company posted a net loss of €4.03 million, with diluted EPS of -€0.24, indicating significant operational challenges. Operating cash flow was negative at €1.82 million, while capital expenditures totaled €0.12 million, underscoring inefficiencies in converting R&D into scalable profitability.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flows highlight weak capital efficiency, with limited ability to monetize its technology. The absence of debt suggests reliance on equity financing, but persistent losses raise concerns about long-term sustainability without improved revenue traction or cost discipline.

Balance Sheet And Financial Health

ItN Nanovation’s balance sheet shows €0.77 million in cash and no debt, providing short-term liquidity but limited resilience given recurring losses. The lack of leverage is a positive, but the dwindling cash position and negative equity signal financial stress unless operational performance improves.

Growth Trends And Dividend Policy

No dividends were paid in FY 2018, consistent with the company’s loss-making status. Growth prospects depend on commercializing its filtration technology, but historical revenue stagnation and high burn rate suggest uncertain scalability without external funding or partnerships.

Valuation And Market Expectations

With a market cap of €4.36 million and negative earnings, the stock trades on speculative potential rather than fundamentals. The negative beta (-0.208) implies low correlation to broader markets, reflecting its micro-cap and niche-industry risks.

Strategic Advantages And Outlook

ItN Nanovation’s ceramic membrane technology offers durability in harsh environments, a key differentiator. However, the outlook remains cautious due to financial instability and competitive pressures. Success hinges on securing industrial partnerships or achieving breakthroughs in cost-effective production.

Sources

Company filings, Deutsche Börse disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

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