investorscraft@gmail.com

Intrinsic ValueThe NAGA Group AG (N4G.DE)

Previous Close0.34
Intrinsic Value
Upside potential
Previous Close
0.34

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

The NAGA Group AG operates at the intersection of fintech and blockchain, offering a comprehensive trading ecosystem that includes brokerage services for CFDs, forex, ETFs, stock indices, and equities. Its flagship products—NAGA Trader, NAGA Wallet, and NAGA Exchange—cater to retail and institutional investors seeking seamless digital trading solutions. The company differentiates itself through a social trading platform that integrates blockchain for enhanced transparency and security. Positioned in the competitive capital markets sector, NAGA leverages technology to streamline financial transactions, though it faces stiff competition from established brokers and emerging fintech disruptors. Its hybrid model combines traditional brokerage with blockchain innovation, targeting tech-savvy traders and crypto enthusiasts. Despite its niche appeal, NAGA must navigate regulatory complexities and market volatility inherent to the financial services industry.

Revenue Profitability And Efficiency

In FY 2023, NAGA reported revenue of €39.7 million, reflecting its ability to monetize its trading platform despite macroeconomic headwinds. However, net income stood at a loss of €60.9 million, with diluted EPS of -€1.13, indicating significant cost pressures or one-time impairments. Operating cash flow was negative at €0.9 million, while capital expenditures totaled €3.5 million, suggesting ongoing investments in technology and platform development.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore challenges in achieving sustainable profitability. High operating costs relative to revenue highlight inefficiencies, though its asset-light model may improve capital efficiency over time. The absence of dividend payouts aligns with its growth-focused strategy, prioritizing reinvestment over shareholder returns.

Balance Sheet And Financial Health

NAGA’s balance sheet shows €4.5 million in cash and equivalents against €3.7 million in total debt, indicating limited liquidity buffers. The modest debt level reduces near-term solvency risks, but persistent losses could strain financial flexibility. Shareholders’ equity is likely under pressure given the FY 2023 net loss.

Growth Trends And Dividend Policy

NAGA’s growth trajectory hinges on user acquisition and platform adoption, with no dividends distributed in FY 2023. The company’s focus on blockchain integration and social trading features may drive long-term engagement, but profitability remains elusive. Market expansion and product diversification are critical to reversing negative earnings trends.

Valuation And Market Expectations

With a market cap of €149 million and a beta of 0.79, NAGA trades with lower volatility than the broader market. Investors appear to discount its growth potential amid profitability concerns, though its fintech niche could attract speculative interest if execution improves.

Strategic Advantages And Outlook

NAGA’s blockchain-enabled platform and social trading features provide differentiation in a crowded market. However, achieving scale and regulatory compliance will be pivotal. The outlook remains cautious until the company demonstrates a path to sustained profitability and cash flow generation.

Sources

Company filings, Deutsche Börse disclosures

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