investorscraft@gmail.com

Intrinsic ValueMLP SE (MLP.SW)

Previous CloseCHF5.12
Intrinsic Value
Upside potential
Previous Close
CHF5.12

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 and consulting for private, corporate, and institutional clients. The company’s core revenue model is built on advisory fees and commissions from insurance, investment, and banking services, supplemented by wealth management and real estate development. Its segments—Financial Consulting, Banking, FERI, DOMCURA, and Industrial Broker—cater to distinct client needs, from academics seeking retirement planning to institutional investors requiring bespoke asset management. MLP holds a strong position in the German market, leveraging its long-standing reputation since 1971 and a multi-channel approach that combines personalized consulting with digital solutions. The firm differentiates itself through holistic financial planning, targeting high-net-worth individuals and niche corporate clients, while its FERI segment enhances its institutional credibility. Despite competition from universal banks and fintech disruptors, MLP maintains relevance by focusing on specialized advisory and underwriting expertise in non-life insurance.

Revenue Profitability And Efficiency

MLP reported revenue of €1.06 billion, with net income of €69.3 million, reflecting a net margin of approximately 6.5%. The diluted EPS of €0.63 indicates moderate profitability, while operating cash flow of €165 million underscores stable core operations. Capital expenditures of €27.2 million suggest disciplined reinvestment, aligning with its asset-light consulting model.

Earnings Power And Capital Efficiency

The company’s earnings are driven by recurring advisory fees and brokerage commissions, providing steady cash flow. However, its capital efficiency is tempered by a debt-heavy balance sheet, with total debt of €3.19 billion against cash reserves of €1.15 billion, indicating leverage risks that could constrain future flexibility.

Balance Sheet And Financial Health

MLP’s financial health is mixed, with robust liquidity (€1.15 billion in cash) but elevated debt levels. The debt-to-equity ratio appears high, though the firm’s asset management focus mitigates some risk. Investors should monitor refinancing costs, given rising interest rates.

Growth Trends And Dividend Policy

Growth is likely tied to Germany’s financial advisory demand, with a dividend yield of ~2.5% (€0.288 per share) signaling a commitment to shareholder returns. However, stagnant EPS and high leverage may limit aggressive payout hikes.

Valuation And Market Expectations

At a market cap of €560 million, MLP trades at a P/E of ~8x, suggesting modest expectations. The beta of 0.93 implies market-aligned volatility, but investor sentiment may hinge on debt management and organic growth in niche segments.

Strategic Advantages And Outlook

MLP’s strengths lie in its diversified service portfolio and entrenched client relationships. Challenges include navigating regulatory scrutiny and fintech disruption. The outlook remains cautious, with success dependent on optimizing leverage and scaling high-margin advisory services.

Sources

Company filings, Bloomberg

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