investorscraft@gmail.com

Intrinsic ValueLeifheit AG (LEI.DE)

Previous Close15.35
Intrinsic Value
Upside potential
Previous Close
15.35

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

Leifheit AG is a Germany-based manufacturer and distributor of household and wellbeing products, operating through three distinct segments: Household, Wellbeing, and Private Label. The Household segment focuses on laundry care, cleaning, and kitchen products under the Leifheit brand, while the Wellbeing segment offers health care and air treatment solutions under the Soehnle brand. The Private Label segment caters to budget-conscious consumers with brands like Birambeau and Herby. The company has a strong presence in Germany, Central and Eastern Europe, and select international markets, leveraging both traditional retail and e-commerce channels. Leifheit’s long-standing heritage since 1868 lends it credibility in the consumer defensive sector, where it competes with both global and regional players. Its diversified product portfolio and multi-brand strategy allow it to address varying consumer preferences, from premium to value-oriented segments. The company’s direct-to-consumer online shop further enhances its market reach and adaptability in an increasingly digital retail environment.

Revenue Profitability And Efficiency

Leifheit reported revenue of €259.2 million for the fiscal year, with net income of €8.0 million, reflecting a modest but stable profitability margin. The company generated €28.5 million in operating cash flow, indicating efficient cash conversion from operations. Capital expenditures were minimal at €0.25 million, suggesting a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at €0.85, demonstrating its ability to generate earnings for shareholders. With a low total debt of €1.7 million and cash reserves of €41.4 million, Leifheit maintains strong capital efficiency and financial flexibility, allowing it to fund growth initiatives or return capital to shareholders.

Balance Sheet And Financial Health

Leifheit’s balance sheet is robust, with €41.4 million in cash and equivalents against only €1.7 million in total debt, resulting in a net cash position. This conservative leverage profile underscores the company’s financial stability and low risk of liquidity constraints, even in uncertain economic conditions.

Growth Trends And Dividend Policy

The company’s growth appears steady, supported by its multi-brand strategy and e-commerce expansion. Leifheit pays a dividend of €1.15 per share, reflecting a commitment to returning capital to shareholders while maintaining sufficient liquidity for operational needs and potential investments.

Valuation And Market Expectations

With a market capitalization of approximately €193.5 million and a beta of 1.16, Leifheit is viewed as a moderately volatile stock within the consumer defensive sector. Investors likely expect steady performance, given its established market position and conservative financial management.

Strategic Advantages And Outlook

Leifheit’s strategic advantages include its strong brand equity, diversified product portfolio, and efficient cash management. The outlook remains stable, supported by its resilient household and wellbeing product categories, though competitive pressures and shifting consumer preferences may require ongoing innovation and marketing investments.

Sources

Company filings, market data

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