investorscraft@gmail.com

Intrinsic ValueLaiqon AG (LQAG.DE)

Previous Close4.86
Intrinsic Value
Upside potential
Previous Close
4.86

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

Laiqon AG operates as a diversified financial services firm specializing in investment product development and asset management, primarily serving private and institutional investors in Germany. The company’s core activities span real estate fund management, investment brokerage, and advisory services, alongside IT and software solutions for financial instruments. Its broad portfolio includes closed-end funds, commercial real estate, and maritime assets, positioning it as a niche player in alternative investments. Laiqon’s market position is reinforced by its integrated approach, combining asset structuring, administration, and advisory under one umbrella. While it operates in a competitive German financial services landscape, its focus on specialized investment vehicles differentiates it from traditional asset managers. However, its smaller scale relative to industry leaders limits its market influence. The firm’s historical roots as Lloyd Fonds AG and its Hamburg base provide regional stability, but its growth prospects depend on scaling its diversified offerings amid regulatory and macroeconomic pressures.

Revenue Profitability And Efficiency

Laiqon reported revenue of €31.0 million for the period, but net income stood at a loss of €7.6 million, reflecting operational challenges. The diluted EPS of -€0.42 underscores profitability pressures, likely tied to high administrative costs or underperforming assets. Negative operating cash flow (€-3.3 million) and capital expenditures (€-2.2 million) suggest constrained liquidity, though €13.7 million in cash reserves provides a buffer.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak capital efficiency, with returns likely dampened by its diversified yet resource-intensive model. The absence of dividends aligns with its focus on preserving capital amid losses. Further scrutiny of segment-level performance is needed to assess whether core activities like real estate funds or IT services contribute positively to margins.

Balance Sheet And Financial Health

Laiqon’s balance sheet shows €13.7 million in cash against €33.8 million in total debt, signaling moderate leverage. The debt-to-equity ratio warrants analysis, but liquidity appears manageable given its cash position. However, sustained losses could strain financial flexibility, particularly if asset turnover remains sluggish.

Growth Trends And Dividend Policy

Growth prospects are muted, with no dividend payouts reflecting a conservative stance. The firm’s ability to expand hinges on improving fund performance and scaling higher-margin services like advisory or software solutions. Historical rebranding (from Lloyd Fonds AG) suggests strategic pivots, but execution risks persist.

Valuation And Market Expectations

At a market cap of €82.9 million, Laiqon trades at a low revenue multiple, likely pricing in its losses and sector volatility. The beta of 0.918 implies moderate sensitivity to market movements, but investor sentiment remains cautious given profitability challenges.

Strategic Advantages And Outlook

Laiqon’s niche expertise in alternative investments and integrated services offers differentiation, but its outlook is clouded by operational inefficiencies. Success depends on optimizing cost structures and leveraging its advisory and IT capabilities. Macroeconomic headwinds in European financial markets could further pressure margins.

Sources

Company description, financial data from disclosed filings (likely Bundesanzeiger), market data from XETRA.

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