investorscraft@gmail.com

Intrinsic ValueGBS Software AG (INW1.DE)

Previous Close2.23
Intrinsic Value
Upside potential
Previous Close
2.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GBS Software AG operates in the software infrastructure sector, focusing on development and distribution primarily in Germany and select international markets. The company specializes in creating software solutions that cater to niche or specialized business needs, though its exact product portfolio remains undisclosed. As a small-cap player, GBS Software AG competes in a highly fragmented industry dominated by larger, more diversified firms, which limits its market share and bargaining power. Its revenue model likely hinges on licensing, subscriptions, or service-based income, though specifics are not publicly detailed. The company’s minimal market capitalization and lack of significant financial scale suggest it operates as a minor participant, potentially targeting underserved segments or localized demand. Given its modest footprint, GBS Software AG faces challenges in scaling operations or differentiating itself in a crowded and innovation-driven sector.

Revenue Profitability And Efficiency

In FY 2020, GBS Software AG reported revenue of €252,000, underscoring its small-scale operations. The company posted a net loss of €176,876, reflecting inefficiencies or limited revenue streams to cover costs. Operating cash flow was negative at €324,100, indicating cash burn without meaningful reinvestment, as capital expenditures were negligible. These metrics highlight structural challenges in achieving profitability or sustainable cash generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.0354 and absence of positive operating cash flow signal weak earnings power. With no debt and €961,004 in cash, GBS Software AG maintains a balance sheet capable of absorbing short-term losses, but its lack of profitable operations raises questions about long-term capital allocation and return potential.

Balance Sheet And Financial Health

GBS Software AG’s financial health is marked by a debt-free position and €961,004 in cash, providing liquidity for near-term obligations. However, persistent net losses and negative cash flows erode equity, suggesting reliance on existing reserves rather than organic growth. The absence of leverage is a positive, but stagnant revenue and profitability trends pose risks to solvency if unchecked.

Growth Trends And Dividend Policy

No revenue growth or dividend distributions were reported in FY 2020, aligning with the company’s loss-making status. The lack of capital expenditures or R&D disclosures implies limited investment in future growth drivers. Shareholders should not expect near-term dividends, as the focus remains on stabilizing operations.

Valuation And Market Expectations

With negligible market capitalization and a beta of 0.21, GBS Software AG is perceived as a low-volatility micro-cap with minimal investor interest. The absence of earnings or growth catalysts likely suppresses valuation multiples, reflecting market skepticism about its turnaround potential.

Strategic Advantages And Outlook

GBS Software AG’s primary advantage is its debt-free balance sheet, but its lack of scale and profitability overshadow this strength. The outlook remains uncertain unless the company pivots toward higher-margin products or secures strategic partnerships. Without clear differentiation or expansion plans, it risks remaining a marginal player in a competitive industry.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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