investorscraft@gmail.com

Intrinsic ValueLS telcom AG (LSX.DE)

Previous Close3.72
Intrinsic Value
Upside potential
Previous Close
3.72

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

LS telcom AG operates in the telecommunications services sector, specializing in spectrum management solutions. The company provides a comprehensive suite of software, IT systems, hardware, and consultancy services aimed at optimizing spectrum utilization for a diverse clientele, including regulatory bodies, public safety organizations, and mobile network operators. Its offerings span spectrum policy, licensing, monitoring, and network planning tools, catering to industries such as transportation, utilities, defense, and broadcasting. LS telcom has established a niche position by addressing the complex needs of spectrum-dependent sectors, leveraging its expertise to deliver tailored solutions that enhance operational efficiency and regulatory compliance. The company’s global footprint and long-standing presence since 1992 underscore its credibility in a highly specialized market. However, competition from larger telecom infrastructure providers and evolving regulatory landscapes pose ongoing challenges to its growth trajectory.

Revenue Profitability And Efficiency

LS telcom reported revenue of €36.9 million for the period, reflecting its steady demand for spectrum management solutions. However, the company posted a net loss of €3.6 million, with diluted EPS at -€0.62, indicating profitability challenges. Operating cash flow was positive at €5.7 million, suggesting some operational resilience, though capital expenditures of €6.1 million highlight ongoing investments in technology and infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS point to weak earnings power in the near term. Capital efficiency is strained, as evidenced by high capital expenditures relative to operating cash flow. The focus on spectrum management solutions requires continuous R&D and system upgrades, which may pressure margins until revenue scales sufficiently to offset these costs.

Balance Sheet And Financial Health

LS telcom maintains a cash position of €7.1 million, providing limited liquidity against total debt of €12.4 million. The balance sheet reflects moderate leverage, though the net loss raises concerns about debt servicing capacity. The absence of dividends aligns with the company’s need to conserve capital for growth and operational stability.

Growth Trends And Dividend Policy

Growth prospects hinge on increasing adoption of spectrum optimization tools, particularly in emerging markets and 5G deployment. The company has not issued dividends, prioritizing reinvestment in its core business. Revenue stability in niche markets offers a foundation, but profitability must improve to sustain long-term expansion.

Valuation And Market Expectations

With a market cap of €24 million and a beta of 0.58, LS telcom is viewed as a relatively low-volatility stock in its sector. The negative earnings and high capex suggest muted investor expectations, though specialized expertise in spectrum management could attract strategic interest if operational performance improves.

Strategic Advantages And Outlook

LS telcom’s deep domain knowledge in spectrum management provides a competitive edge, particularly for regulatory and infrastructure clients. The outlook depends on its ability to monetize its solutions amid 5G expansion and spectrum scarcity. Cost discipline and technological innovation will be critical to reversing losses and capturing growth opportunities in a fragmented market.

Sources

Company filings, Deutsche Börse disclosures

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