investorscraft@gmail.com

Intrinsic ValueLotto24 AG (LO24.DE)

Previous Close412.00
Intrinsic Value
Upside potential
Previous Close
412.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lotto24 AG is a leading online provider of state-licensed lottery products in Germany, operating primarily through its digital platforms Lotto24.de and Tipp24.com. The company facilitates participation in popular lottery games such as Lotto 6aus49, EuroJackpot, and Keno, alongside niche offerings like GlücksSpirale and freiheit+. As a subsidiary of ZEAL Network SE, Lotto24 benefits from a well-established infrastructure and regulatory compliance, positioning it as a trusted intermediary in the German online lottery market. The company’s revenue model is commission-based, earning fees from brokering lottery tickets rather than taking on gambling risk itself. This asset-light approach allows for scalable growth with relatively low operational overhead. Lotto24 competes in a highly regulated but stable sector, where digital adoption is steadily increasing. Its market position is strengthened by exclusive partnerships and a user-friendly platform that caters to both casual players and dedicated lottery enthusiasts.

Revenue Profitability And Efficiency

In FY 2020, Lotto24 reported revenue of €88.1 million, with net income of €5.6 million, reflecting a disciplined cost structure and efficient operations. The company generated €8.3 million in operating cash flow, supported by minimal capital expenditures of €0.3 million, underscoring its asset-light model. Diluted EPS stood at €3.45, demonstrating solid profitability for its market cap.

Earnings Power And Capital Efficiency

Lotto24’s earnings power is driven by its high-margin brokerage model, which requires minimal capital investment. The company’s ability to convert revenue into operating cash flow (9.4% of revenue) highlights efficient working capital management. With negligible debt and a cash reserve of €22.8 million, it maintains strong liquidity to fund growth initiatives or strategic acquisitions.

Balance Sheet And Financial Health

The company’s balance sheet is robust, with €22.8 million in cash and equivalents against total debt of just €3.6 million, resulting in a net cash position. This conservative leverage profile provides flexibility to navigate regulatory changes or invest in technology enhancements. Shareholders’ equity remains healthy, supporting long-term stability.

Growth Trends And Dividend Policy

Lotto24’s growth is tied to increasing online lottery penetration in Germany, a market with steady demand. While the company did not pay dividends in FY 2020, its strong cash flow generation could support future shareholder returns. Revenue growth potential lies in expanding its product portfolio and leveraging ZEAL Network’s resources for cross-market opportunities.

Valuation And Market Expectations

With a market cap of €664.7 million and a beta of 0.15, Lotto24 is perceived as a low-volatility play in the gambling sector. Investors likely value its predictable cash flows and regulatory moat, though growth expectations remain tempered by the mature nature of the German lottery market.

Strategic Advantages And Outlook

Lotto24’s key advantages include its regulatory compliance, established brand, and scalable digital platform. The outlook is stable, with opportunities to capture market share as lottery participation shifts online. Risks include regulatory tightening or competition from unlicensed operators, but the company’s affiliation with ZEAL Network provides a strategic buffer.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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