investorscraft@gmail.com

Intrinsic ValueInVision AG (IVX.DE)

Previous Close6.00
Intrinsic Value
Upside potential
Previous Close
6.00

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

InVision AG operates in the software-as-a-service (SaaS) sector, specializing in workforce management and e-learning solutions. The company’s flagship products include injixo, a cloud-based workforce management platform designed to optimize staffing efficiency, and The Call Center School, a digital learning solution tailored for call center professionals. These offerings cater primarily to businesses in Europe and the U.S., positioning InVision as a niche player in the broader enterprise software market. The company’s revenue model is subscription-based, leveraging recurring revenue streams from its SaaS platforms. Despite its specialized focus, InVision faces competition from larger workforce management and e-learning providers, requiring continuous innovation to maintain its market position. The company’s ability to scale its solutions and expand its customer base will be critical in driving future growth.

Revenue Profitability And Efficiency

InVision reported revenue of €14.5 million in FY 2022, reflecting its SaaS-driven business model. However, the company recorded a net loss of €4.0 million, with diluted EPS of -€1.78, indicating profitability challenges. Operating cash flow was negative at €2.4 million, exacerbated by modest capital expenditures of €78.6k. These figures suggest inefficiencies in cost management or growth investments that have yet to yield returns.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow highlight weak earnings power in the near term. With a market cap of €13.4 million, InVision’s capital efficiency appears strained, as it struggles to convert revenue into sustainable profitability. The lack of positive earnings raises questions about its ability to fund operations without additional financing.

Balance Sheet And Financial Health

InVision holds €6.5 million in cash and equivalents, providing some liquidity. However, total debt of €9.2 million presents a leverage concern, particularly given the company’s negative cash flow. The balance sheet suggests a need for improved financial stability, either through debt reduction or enhanced operational performance.

Growth Trends And Dividend Policy

InVision’s growth trajectory remains uncertain, with no dividend payments in FY 2022, aligning with its unprofitable status. The company’s focus on SaaS expansion could drive future revenue, but profitability must improve to support sustainable growth. Investors should monitor customer acquisition and retention metrics for signs of traction.

Valuation And Market Expectations

With a market cap of €13.4 million and negative earnings, InVision trades at a distressed valuation. The beta of 0.726 indicates lower volatility relative to the market, but investor sentiment appears cautious due to the company’s financial challenges. Market expectations likely hinge on a turnaround in profitability or strategic initiatives.

Strategic Advantages And Outlook

InVision’s niche focus on workforce management and e-learning provides differentiation, but execution risks remain. The outlook depends on its ability to scale subscriptions, improve margins, and manage debt. Success will require leveraging its SaaS expertise while addressing financial weaknesses to regain investor confidence.

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