investorscraft@gmail.com

Intrinsic ValueLloyd Fonds AG (L1OA.DE)

Previous Close7.78
Intrinsic Value
Upside potential
Previous Close
7.78

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lloyd Fonds AG operates as a specialized asset management firm in Germany, focusing on structuring and marketing investment products for private and institutional investors. The company’s diversified revenue streams include real estate fund management, ship brokerage, and IT services, positioning it as a multifaceted financial services provider. Its core strength lies in closed-end funds and limited partnership entities, catering to niche markets with tailored investment solutions. Lloyd Fonds leverages its expertise in project development and asset structuring to differentiate itself in a competitive sector. The firm’s integrated approach—combining advisory, brokerage, and fund management—enhances its market positioning, particularly in Germany’s fragmented asset management landscape. While not a dominant player, its specialized offerings provide resilience against broader market volatility.

Revenue Profitability And Efficiency

In FY 2021, Lloyd Fonds reported revenue of €26.1 million and net income of €6.6 million, reflecting a solid net margin of approximately 25%. Operating cash flow stood at €19.9 million, significantly higher than net income, indicating strong cash conversion efficiency. Capital expenditures were modest at €1.2 million, suggesting a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.50 underscores its ability to generate earnings despite its small scale. With a focus on high-margin advisory and fund management services, Lloyd Fonds demonstrates capital efficiency, though its reliance on niche markets may limit scalability. The absence of beta data suggests low correlation with broader market movements, typical for specialized asset managers.

Balance Sheet And Financial Health

Lloyd Fonds maintained a robust liquidity position with €16.3 million in cash and equivalents against total debt of €17.8 million, indicating manageable leverage. The balance sheet reflects a conservative structure, with no apparent liquidity risks. However, the lack of market capitalization data limits a full assessment of its equity base.

Growth Trends And Dividend Policy

The company’s dividend payout of €11.13 per share is notably high relative to its EPS, potentially signaling a one-time distribution or a focus on shareholder returns. Growth trends are unclear due to limited historical data, but its diversified revenue streams may support stability.

Valuation And Market Expectations

With no reported market cap or beta, Lloyd Fonds’ valuation remains opaque. Its niche focus and high dividend yield could appeal to income-oriented investors, but the lack of scalability may deter growth-focused stakeholders.

Strategic Advantages And Outlook

Lloyd Fonds’ strategic advantage lies in its specialized fund structuring and advisory capabilities, which provide insulation from broader asset management competition. However, its small scale and reliance on German markets may constrain long-term growth. The outlook hinges on its ability to sustain high-margin services while navigating regulatory and sector-specific risks.

Sources

Company description and financial data derived from publicly available sources, including annual reports and exchange filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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