investorscraft@gmail.com

Intrinsic ValueMuehlhan AG (M4N.DE)

Previous Close1.65
Intrinsic Value
Upside potential
Previous Close
1.65

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

Muehlhan AG operates as a specialized provider of surface protection and industrial services across four key segments: Ship, Oil & Gas, Renewables, and Industry/Infrastructure. The company serves a global clientele, offering tailored solutions such as coating maintenance, fire protection, scaffolding, and insulation services. Its Ship segment caters to maritime clients, while Oil & Gas focuses on offshore and petrochemical industries. The Renewables segment supports wind energy projects, and Industry/Infrastructure delivers solutions for large-scale construction and infrastructure projects. Muehlhan’s diversified service portfolio positions it as a niche player in industrial maintenance, leveraging long-standing expertise since its founding in 1881. The company’s geographic reach and sector-specific capabilities provide resilience against cyclical downturns in any single industry. However, its market position is challenged by competition from larger industrial service providers and exposure to volatile end markets like offshore energy and shipping.

Revenue Profitability And Efficiency

In FY 2023, Muehlhan reported revenue of €14.1 million but recorded a net loss of €3.9 million, reflecting operational challenges or cost pressures. The diluted EPS of -€0.21 underscores profitability struggles. Operating cash flow was positive at €3.0 million, suggesting some liquidity generation despite the net loss. Capital expenditures were modest at €0.4 million, indicating limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power in the period. However, the absence of total debt and a cash position of €27.4 million provide financial flexibility. The low beta (0.48) suggests relative stability compared to broader markets, though this may also reflect low trading liquidity.

Balance Sheet And Financial Health

Muehlhan’s balance sheet appears robust, with no reported debt and substantial cash reserves. This conservative structure mitigates financial risk, though the net loss raises questions about sustainable cash generation. The lack of dividends aligns with preserving capital during a challenging fiscal year.

Growth Trends And Dividend Policy

Revenue declined significantly year-over-year, and the net loss indicates contraction rather than growth. The company did not pay dividends, likely prioritizing liquidity over shareholder returns. Future growth may depend on recovery in its core markets, particularly offshore energy and infrastructure.

Valuation And Market Expectations

With a market cap of €22.9 million, the company trades at a low valuation multiple, reflecting its recent losses and niche market position. Investors appear cautious, pricing in operational headwinds and limited near-term catalysts.

Strategic Advantages And Outlook

Muehlhan’s expertise in specialized industrial services and debt-free balance sheet are key strengths. However, its outlook hinges on improving profitability and demand in cyclical end markets. Strategic focus on high-growth areas like renewables could offset declines in traditional segments.

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