investorscraft@gmail.com

Intrinsic ValueMynaric AG (M0Y.DE)

Previous Close28.45
Intrinsic Value
Upside potential
Previous Close
28.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mynaric AG operates in the high-growth sector of advanced laser communication technology, specializing in long-distance data transmission for terrestrial, airborne, and space applications. The company’s core products, CONDOR and HAWK, serve critical connectivity needs in satellite-to-satellite and air-to-air/ground communications, positioning it as a key player in next-generation wireless infrastructure. Mynaric’s solutions cater to defense, aerospace, and telecommunications sectors, where secure, high-bandwidth data links are increasingly vital. The company’s focus on optical inter-satellite links aligns with global trends toward satellite constellations and low-latency communication networks. Despite being a relatively young player, Mynaric has carved a niche in a capital-intensive industry dominated by large aerospace firms. Its technology differentiates through scalability and adaptability for diverse platforms, though commercialization challenges persist due to long sales cycles and regulatory hurdles. The competitive landscape includes established defense contractors and emerging startups, requiring Mynaric to balance R&D investments with strategic partnerships to secure market share.

Revenue Profitability And Efficiency

Mynaric reported revenue of €5.39 million in FY 2023, reflecting nascent commercialization efforts amid significant operating losses (net income: -€93.53 million). The diluted EPS of -€15.48 underscores high cash burn, with operating cash flow at -€28.98 million and capital expenditures of -€4.85 million. These metrics indicate the company remains in a pre-revenue growth phase, prioritizing R&D and product deployment over near-term profitability.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight reliance on external funding to sustain operations. With no dividend payouts and persistent losses, capital efficiency is constrained by upfront technology development costs. Mynaric’s ability to scale production and secure large contracts will be critical to improving returns on invested capital in the medium term.

Balance Sheet And Financial Health

Mynaric’s financial health is strained, with €23.96 million in cash against €88.06 million in total debt, signaling liquidity risks. The balance sheet reflects a capital-intensive business model, necessitating further equity raises or debt refinancing to support ongoing operations and growth initiatives. Investors should monitor covenant compliance and funding runway closely.

Growth Trends And Dividend Policy

Revenue growth potential hinges on adoption in satellite and defense markets, though FY 2023 performance suggests slow traction. The absence of dividends aligns with the company’s reinvestment strategy. Future trends may benefit from increased demand for secure space-based communication, but execution risks remain elevated.

Valuation And Market Expectations

The market currently ascribes minimal valuation (market cap not quantifiable), reflecting skepticism about Mynaric’s path to profitability. A beta of 1.4 indicates higher volatility versus the broader market, typical for speculative growth stocks in emerging tech sectors.

Strategic Advantages And Outlook

Mynaric’s proprietary laser communication technology offers technical differentiation, but commercialization and funding challenges temper near-term optimism. Strategic partnerships with aerospace/defense entities could accelerate adoption. The outlook remains highly contingent on contract wins and operational scalability, with breakeven likely several years away.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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