investorscraft@gmail.com

Intrinsic ValueINTERSHOP Communications AG (ISHA.DE)

Previous Close1.34
Intrinsic Value
Upside potential
Previous Close
1.34

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

INTERSHOP Communications AG is a Germany-based provider of B2B e-commerce solutions, operating in the Software and Cloud, and Service segments. The company specializes in a comprehensive commerce platform that includes commerce management, order management, product information management, and customer engagement tools. Its solutions cater to manufacturing, wholesale, retail, and B2B sectors, enabling businesses to streamline digital commerce operations. INTERSHOP differentiates itself through a modular, scalable platform that supports complex B2B transactions, multi-channel strategies, and global deployments. The company’s market position is bolstered by its long-standing expertise, having been founded in 1992, and its focus on mid-sized to large enterprises requiring robust, customizable e-commerce infrastructure. While it faces competition from larger SaaS providers, INTERSHOP maintains relevance through deep industry integrations and a hybrid cloud/on-premise deployment model. Its services, including implementation, training, and customer support, further enhance client retention and recurring revenue streams.

Revenue Profitability And Efficiency

INTERSHOP reported revenue of €38.76 million for the period, reflecting its niche but stable demand for e-commerce solutions. However, the company posted a net loss of €0.35 million, indicating ongoing challenges in achieving profitability. Operating cash flow of €2.11 million suggests some operational efficiency, though capital expenditures of €1.07 million highlight continued investment in platform development and cloud infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -€0.0242 underscores weak earnings power, likely due to competitive pressures and high R&D or sales costs. The modest operating cash flow relative to revenue implies moderate capital efficiency, with room for improvement in converting sales to sustainable profits. The absence of dividends aligns with reinvestment priorities.

Balance Sheet And Financial Health

The balance sheet shows €8.7 million in cash against €11.54 million in total debt, indicating a leveraged position with limited liquidity buffers. The negative net income further strains financial flexibility, though the manageable debt level suggests no immediate solvency risks. Capital expenditures are partially offset by operating cash flow.

Growth Trends And Dividend Policy

Growth appears stagnant, with profitability elusive despite steady revenue. The lack of dividends reflects a focus on retaining earnings for growth or debt reduction. The company’s future growth may hinge on cloud adoption and upselling services, but execution risks remain.

Valuation And Market Expectations

With a market cap of €25.23 million and negative earnings, the stock trades on speculative potential rather than fundamentals. The low beta (0.539) suggests muted sensitivity to market swings, possibly due to its small size and niche focus. Investors likely await turnaround signs or strategic shifts.

Strategic Advantages And Outlook

INTERSHOP’s deep B2B e-commerce expertise and hybrid deployment model are key advantages, but profitability challenges and competition cloud the outlook. Success depends on scaling cloud offerings, improving margins, and leveraging its legacy client base. Macro trends favoring digital commerce could provide tailwinds if execution improves.

Sources

Company description, financial data from disclosed filings (likely annual report), market data from XETRA.

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