investorscraft@gmail.com

Intrinsic ValueLION E-Mobility AG (LMIA.DE)

Previous Close1.23
Intrinsic Value
Upside potential
Previous Close
1.23

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

LION E-Mobility AG operates in the electrical equipment and parts sector, specializing in battery packs, battery management systems, and electrification solutions for commercial vehicles. The company serves OEMs and suppliers in the automotive and other industries, positioning itself as a niche player in the growing e-mobility ecosystem. Its focus on testing services and customized electrification solutions allows it to cater to specialized demand, though it competes with larger, more diversified industrial firms. The Swiss market provides a stable regulatory environment, but the company's small scale limits its ability to capitalize on broader European electrification trends. LION E-Mobility's expertise in battery technology gives it a foothold in commercial vehicle electrification, though its market share remains modest compared to global automotive suppliers. The company must navigate supply chain complexities and R&D cost pressures inherent in the battery sector while scaling its operations.

Revenue Profitability And Efficiency

LION E-Mobility reported revenue of €56.93 million for FY 2023, but net losses of €0.95 million highlight ongoing profitability challenges. Positive operating cash flow of €3.54 million suggests some operational efficiency, though significant capital expenditures (€11.93 million) indicate heavy investment in growth. The diluted EPS of -€0.077 reflects the company's current unprofitability as it scales its operations.

Earnings Power And Capital Efficiency

The negative net income and EPS demonstrate limited current earnings power, typical of a growth-stage company in capital-intensive electrification. High capex relative to cash flow signals aggressive reinvestment, with capital efficiency metrics likely strained by R&D and production scaling costs. The balance between growth spending and path to profitability remains a key monitorable.

Balance Sheet And Financial Health

With €4.41 million in cash and modest debt (€1.16 million), the company maintains a manageable leverage position. However, the cash position appears tight relative to annual capex needs. The equity-funded structure (evidenced by no dividends and €18.68 million market cap) provides flexibility but may require additional financing to sustain growth investments.

Growth Trends And Dividend Policy

Top-line growth potential is tied to European commercial vehicle electrification trends, though recent financials show no dividend payments as earnings are reinvested. The capital-intensive nature of the business suggests dividends are unlikely in the near term, with management prioritizing growth initiatives and technological development over shareholder returns.

Valuation And Market Expectations

The €18.68 million market capitalization reflects investor expectations for future electrification adoption, pricing in growth potential rather than current fundamentals. A beta of 1.356 indicates higher volatility versus the market, consistent with speculative growth equities. Valuation appears to factor in successful execution of the company's niche strategy in a rapidly evolving industry.

Strategic Advantages And Outlook

LION E-Mobility's specialized battery expertise provides differentiation, but scale disadvantages persist. Success depends on securing partnerships with OEMs and managing R&D ROI. Regulatory tailwinds for vehicle electrification support long-term demand, though near-term challenges include achieving sustainable unit economics and navigating supply chain constraints in the battery materials market.

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