investorscraft@gmail.com

Intrinsic Valuebeaconsmind AG (MLBMD.PA)

Previous Close8.00
Intrinsic Value
Upside potential
Previous Close
8.00

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

beaconsmind AG operates in the advertising technology sector, specializing in location-based marketing solutions for retail and hospitality industries. The company's flagship product, the beaconsmind suite, integrates real-time customer analytics, push notifications, and heatmap tracking to optimize in-store marketing campaigns. By leveraging Bluetooth beacons and proprietary software, beaconsmind enables retailers to enhance customer engagement through personalized, data-driven interactions. The company serves a diverse clientele, including fashion retailers, shopping malls, and hospitality venues, positioning itself as a niche player in the growing proximity marketing space. Its hybrid model combines SaaS revenue from software subscriptions with service-based income from hardware installation and consulting. While the market for location-based marketing is competitive, beaconsmind differentiates itself through its integrated platform and focus on actionable retail insights. The company's Swiss origins and international reach provide a balanced exposure to both mature and emerging retail markets.

Revenue Profitability And Efficiency

In FY 2022, beaconsmind reported revenue of €1.11 million, reflecting its early-stage growth trajectory. The company's net loss of €7.32 million and negative operating cash flow of €4.08 million highlight significant investment phases, likely tied to product development and market expansion. With minimal capital expenditures (€4,894), the business maintains an asset-light model, prioritizing software scalability over physical infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -€2.7 underscores current earnings challenges, typical of a growth-focused tech firm. The absence of debt suggests reliance on equity financing, while the €0.55 million cash position indicates limited runway without additional funding. The negative operating cash flow-to-revenue ratio signals inefficiencies in converting sales to cash, though this may stabilize as the customer base matures.

Balance Sheet And Financial Health

The balance sheet shows €0.55 million in cash against no debt, resulting in an unlevered structure. With zero debt obligations, liquidity risk stems primarily from operating losses. The €7.32 million net loss significantly eroded equity, leaving the company dependent on future financing rounds or operational turnaround to sustain activities.

Growth Trends And Dividend Policy

As a pre-profitability growth company, beaconsmind retains all earnings, evidenced by a €0 dividend per share. Revenue growth potential hinges on adoption of location-based marketing technologies in retail, though macroeconomic pressures may slow enterprise spending. The capital-light model could allow rapid scaling if customer acquisition costs improve.

Valuation And Market Expectations

At a €37.6 million market cap, the valuation implies high growth expectations despite current losses. The negative beta (-0.032) suggests low correlation with broader markets, possibly due to the company's small size and specialized niche. Investors appear to price in future SaaS scalability rather than near-term fundamentals.

Strategic Advantages And Outlook

beaconsmind's integrated software-hardware solution creates switching costs for retail clients, while its first-mover advantage in European proximity marketing provides niche defensibility. Success depends on converting pilot projects to recurring revenue streams and achieving operating leverage. The outlook remains speculative given cash burn rates, though the market opportunity in data-driven retail marketing is substantiated.

Sources

Company description, FY 2022 financial data provided

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