investorscraft@gmail.com

Intrinsic Valuelearnd SE (LRND.DE)

Previous Close4.50
Intrinsic Value
Upside potential
Previous Close
4.50

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

Learnd SE operates in the building management solutions sector, specializing in integrated control systems for heating, ventilation, cooling, hot water, and lighting. The company primarily serves healthcare, public, commercial, retail, and data center clients in the UK, leveraging its expertise to optimize energy efficiency and operational performance. Despite its niche focus, Learnd SE faces competition from larger, diversified engineering firms and technology-driven smart building providers. Its market position is challenged by the capital-intensive nature of the industry and the need for continuous innovation to meet evolving regulatory and sustainability standards. The company’s ability to differentiate through tailored solutions and long-term service contracts could be critical in maintaining its foothold in a competitive landscape.

Revenue Profitability And Efficiency

Learnd SE reported revenue of €32.1 million for FY 2023, reflecting its core operations in building management solutions. However, the company recorded a significant net loss of €49.4 million, with diluted EPS at -€4.19, indicating profitability challenges. Operating cash flow was negative at €6.3 million, while capital expenditures remained modest at €0.2 million, suggesting constrained liquidity for growth investments.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight inefficiencies in converting revenue into sustainable profitability. With a diluted EPS of -€4.19, Learnd SE’s earnings power is currently weak, compounded by high operating costs relative to revenue. Capital efficiency appears strained, as evidenced by the negative cash flow and limited reinvestment capacity.

Balance Sheet And Financial Health

Learnd SE’s balance sheet shows €1.8 million in cash and equivalents against total debt of €10.3 million, indicating a leveraged position. The negative operating cash flow further raises liquidity concerns, though modest capital expenditures suggest some flexibility. The company’s financial health is precarious, with solvency dependent on improving operational performance or securing additional funding.

Growth Trends And Dividend Policy

Revenue growth trends are unclear due to the absence of prior-year comparisons, but the FY 2023 net loss suggests stagnation or contraction. The company does not pay dividends, aligning with its focus on preserving capital amid financial challenges. Future growth may hinge on expanding its client base or diversifying service offerings in the competitive building management sector.

Valuation And Market Expectations

With a market cap of €64.1 million and a beta of 0.15, Learnd SE is perceived as a low-volatility but high-risk investment given its financial struggles. The lack of profitability and negative EPS likely weigh on investor sentiment, reflecting skepticism about near-term turnaround prospects.

Strategic Advantages And Outlook

Learnd SE’s specialization in energy-efficient building solutions could align with growing sustainability demands, but its financial instability poses execution risks. The outlook remains uncertain, requiring operational restructuring or strategic partnerships to stabilize cash flow and regain investor confidence. Success hinges on leveraging its niche expertise while addressing cost inefficiencies.

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