investorscraft@gmail.com

Intrinsic ValueMLP SE (MLP.DE)

Previous Close7.37
Intrinsic Value
Upside potential
Previous Close
7.37

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

MLP SE operates as a diversified financial services provider in Germany, specializing in brokerage, consulting, and banking services. The company serves private, corporate, and institutional clients through its core segments: Financial Consulting, Banking, FERI (wealth and investment management), DOMCURA (non-life insurance underwriting), and Industrial Broker. MLP’s revenue model is built on advisory fees, brokerage commissions, and banking operations, positioning it as a one-stop financial solutions provider. The firm has carved a niche by targeting academics and high-net-worth individuals, leveraging its consultative approach to differentiate from traditional banks. Its FERI segment enhances its institutional credibility, while DOMCURA and Industrial Broker expand its insurance footprint. MLP’s integrated model allows cross-selling opportunities, though it faces competition from both fintech disruptors and established financial institutions. The company’s long-standing presence since 1971 lends it brand trust, but its growth depends on adapting to digital transformation and regulatory shifts in Europe’s financial landscape.

Revenue Profitability And Efficiency

MLP reported revenue of €1.06 billion in the latest fiscal year, with net income of €69.3 million, reflecting a net margin of approximately 6.5%. The diluted EPS stood at €0.63, indicating moderate profitability. Operating cash flow was robust at €165 million, though capital expenditures of €27.2 million suggest ongoing investments in infrastructure or technology. The company’s ability to convert revenue into cash flow underscores operational efficiency.

Earnings Power And Capital Efficiency

MLP’s earnings power is supported by its diversified revenue streams, particularly from advisory fees and banking services. The FERI segment likely contributes higher-margin institutional business, while the Banking segment provides stable interest income. However, the company’s capital efficiency is tempered by its debt load, with total debt exceeding €3.19 billion against cash reserves of €1.15 billion, indicating leveraged operations.

Balance Sheet And Financial Health

MLP’s balance sheet shows liquidity strength with €1.15 billion in cash and equivalents, but its financial health is weighed down by significant total debt of €3.19 billion. The debt-to-equity ratio suggests reliance on borrowing, which could pose risks in rising interest rate environments. Nonetheless, the firm’s operating cash flow coverage provides some buffer against near-term solvency concerns.

Growth Trends And Dividend Policy

MLP’s growth appears steady but not explosive, with its dividend policy reflecting a balanced approach—offering a €0.30 per share payout. The company’s focus on cross-selling and digital integration may drive incremental growth, though its high debt could limit aggressive expansion. Dividend sustainability hinges on maintaining stable cash flows and managing leverage.

Valuation And Market Expectations

With a market cap of approximately €874 million and a beta near 1.0, MLP trades in line with broader market volatility. Its valuation multiples suggest investors price it as a mid-tier financial services player, with expectations tied to execution in advisory and banking segments rather than hyper-growth.

Strategic Advantages And Outlook

MLP’s key advantages include its integrated financial services model and entrenched client relationships. However, the outlook is cautious due to regulatory pressures and competition. Success will depend on scaling digital capabilities and optimizing debt while preserving margins in its core consulting and banking operations.

Sources

Company filings, market data

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