investorscraft@gmail.com

Intrinsic ValueLinus Digital Finance AG (LDF.DE)

Previous Close1.72
Intrinsic Value
Upside potential
Previous Close
1.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Linus Digital Finance AG operates as a digital real estate financing platform, catering primarily to institutional-grade real estate investment firms. The company operates through two segments: Linus Corporate, which focuses on sourcing borrowers and investors, and Linus Funds, which specializes in originating and managing real estate private debt loans. By leveraging digital infrastructure, Linus streamlines the financing process, offering tailored solutions for equity investments and loan management in the real estate sector. The company positions itself as a niche player in the European digital real estate finance market, differentiating through technology-driven efficiency and institutional-grade underwriting. Its Berlin-based operations allow it to tap into Germany’s robust real estate market while expanding its footprint across Europe. Despite being a relatively young firm founded in 2016, Linus targets a growing demand for alternative real estate financing solutions, competing with traditional lenders by offering faster, more transparent processes. However, its market penetration remains limited compared to established asset managers, reflecting both its specialized focus and early-stage growth trajectory.

Revenue Profitability And Efficiency

In FY 2023, Linus Digital Finance reported revenue of €5.08 million, underscoring its active engagement in real estate financing. However, the company posted a net loss of €5.33 million, with diluted EPS at -€0.81, reflecting significant operational challenges. Operating cash flow was negative at €-738,150, while capital expenditures were minimal at €-3,118.5, indicating restrained investment in growth amid financial strain.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in scaling its platform profitably. With a diluted EPS of -€0.81, Linus faces hurdles in converting its revenue streams into sustainable profitability. The modest capital expenditures suggest a cautious approach to expansion, possibly due to liquidity constraints or strategic prioritization of operational stability over aggressive growth.

Balance Sheet And Financial Health

Linus maintains a liquidity buffer with €7.46 million in cash and equivalents, providing short-term flexibility. However, total debt of €8.96 million raises concerns about leverage, particularly given its recurring losses. The balance sheet reflects a delicate financial position, where cash reserves may be insufficient to offset persistent operational deficits without additional funding or improved profitability.

Growth Trends And Dividend Policy

Growth remains uncertain as Linus navigates profitability challenges, with no dividend distributions in FY 2023. The absence of a dividend policy aligns with its focus on reinvesting limited resources into stabilizing operations. The company’s future growth hinges on its ability to scale its digital platform while curbing losses, though current trends do not yet indicate a turnaround.

Valuation And Market Expectations

With a market cap of €11.65 million and a negative beta of -0.188, Linus trades with low correlation to broader markets, reflecting its niche positioning. Investors appear cautious, pricing in the company’s operational risks and unproven profitability. The valuation suggests skepticism about near-term earnings recovery, with market expectations anchored to potential long-term platform scalability.

Strategic Advantages And Outlook

Linus’s digital-first approach offers a competitive edge in streamlining real estate financing, but execution risks persist. The outlook remains uncertain, dependent on achieving operational efficiency and securing sustainable funding. Success hinges on leveraging technology to attract institutional clients while managing financial health, but current headwinds suggest a challenging path ahead.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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