investorscraft@gmail.com

Intrinsic ValueMynaric AG (M0YN.DE)

Previous Close0.53
Intrinsic Value
Upside potential
Previous Close
0.53

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 is a pioneering developer and manufacturer of advanced laser communication technology, specializing in high-speed, long-distance data transmission for aerospace and terrestrial applications. The company’s flagship products, CONDOR and HAWK, serve critical roles in satellite-to-satellite and airborne communications, addressing the growing demand for secure, low-latency connectivity in defense, commercial aviation, and space exploration. Operating in the niche but rapidly expanding optical communication equipment sector, Mynaric positions itself as a key enabler of next-generation networks, competing with established players through its proprietary laser technology. Its solutions cater to government agencies, satellite operators, and aerospace firms, leveraging the shift toward optical links as a superior alternative to traditional radio frequency systems. With a focus on innovation and scalability, Mynaric aims to capitalize on the increasing deployment of low-Earth orbit (LEO) satellite constellations and unmanned aerial systems, though its market penetration remains constrained by high R&D costs and the capital-intensive nature of the industry.

Revenue Profitability And Efficiency

Mynaric reported revenue of €5.39 million in FY 2023, reflecting its early-stage commercialization efforts amid significant operating losses. The company’s net income stood at -€93.53 million, with diluted EPS of -€15.48, underscoring the heavy investments required to scale production and R&D. Operating cash flow was negative at -€28.98 million, while capital expenditures totaled -€4.85 million, indicating ongoing infrastructure development.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its pre-revenue growth phase, with profitability hindered by high fixed costs and limited product adoption. Capital efficiency remains a challenge, as Mynaric prioritizes technological advancement over near-term returns, typical of deep-tech startups in the aerospace sector.

Balance Sheet And Financial Health

Mynaric’s balance sheet shows €23.96 million in cash and equivalents against total debt of €88.06 million, signaling liquidity risks if funding gaps persist. The elevated debt load, coupled with persistent losses, raises concerns about solvency, though strategic partnerships or equity raises could provide relief.

Growth Trends And Dividend Policy

Growth is driven by demand for optical terminals in satellite and airborne networks, but commercialization timelines remain uncertain. Mynaric does not pay dividends, reinvesting all resources into R&D and market expansion.

Valuation And Market Expectations

With a market cap of €4.44 million, the stock reflects high risk and speculative interest in its technology’s potential. Investors likely price in long-term adoption of laser communication, though execution risks are substantial.

Strategic Advantages And Outlook

Mynaric’s proprietary laser technology and first-mover edge in optical terminals provide differentiation, but scalability and funding are critical hurdles. The outlook hinges on securing large contracts and achieving production economies.

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