investorscraft@gmail.com

Intrinsic Valuemwb fairtrade Wertpapierhandelsbank AG (MWB.DE)

Previous Close3.40
Intrinsic Value
Upside potential
Previous Close
3.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

mwb fairtrade Wertpapierhandelsbank AG is a specialized securities trading firm operating in Germany, focusing on institutional investors and capital market services. The company provides order execution for equities, fixed income securities, and investment funds, alongside designated sponsoring and issuance consulting. Its niche positioning in the German capital markets allows it to serve as a bridge between institutional clients and liquidity providers, leveraging deep market expertise and regulatory compliance. Unlike larger universal banks, mwb fairtrade emphasizes tailored execution and advisory services, catering to a select clientele that values precision and efficiency in trading. The firm’s revenue model hinges on transaction-based fees, market-making activities, and advisory services, which align with its role as a facilitator in secondary market liquidity. While the competitive landscape includes global investment banks and electronic trading platforms, mwb fairtrade differentiates itself through localized expertise and a focused service offering.

Revenue Profitability And Efficiency

In FY 2022, mwb fairtrade reported revenue of €27.3 million, with net income of €1.4 million, reflecting a net margin of approximately 5.2%. The diluted EPS stood at €42, indicating modest but stable earnings power. Operating cash flow data was unavailable, limiting insights into cash conversion efficiency. The absence of capital expenditures suggests a lean operational model with minimal reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings are driven by transactional and advisory activities, with diluted EPS of €42 demonstrating its ability to monetize its niche market position. However, the lack of operating cash flow disclosure obscures clarity on capital efficiency. The firm’s beta of 0.707 suggests lower volatility relative to the broader market, aligning with its specialized but stable revenue streams.

Balance Sheet And Financial Health

mwb fairtrade held €1.99 million in cash and equivalents against total debt of €12.8 million, indicating a leveraged balance sheet. The debt-to-equity ratio appears elevated, though the absence of detailed equity figures limits a full assessment. The company’s liquidity position appears manageable given its operational scale, but further debt reduction could improve financial flexibility.

Growth Trends And Dividend Policy

Revenue growth trends were not explicitly disclosed, but the dividend payout of €0.16 per share suggests a conservative distribution policy, prioritizing capital retention over aggressive shareholder returns. The firm’s focus on institutional services may limit cyclical growth opportunities, though its niche expertise provides a defensive moat in volatile markets.

Valuation And Market Expectations

With a market cap of €25.3 million, the company trades at a P/E multiple of approximately 18x based on FY 2022 earnings. The modest valuation reflects its small-scale operations and specialized business model. Investor expectations likely center on steady execution rather than rapid expansion, given its niche positioning.

Strategic Advantages And Outlook

mwb fairtrade’s strategic advantage lies in its deep institutional relationships and regulatory expertise within German capital markets. The outlook remains tied to transactional activity levels, with potential upside from market volatility or increased advisory demand. However, reliance on a narrow service offering and leveraged balance sheet could pose risks in a downturn.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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