investorscraft@gmail.com

Intrinsic ValueNÜRNBERGER Beteiligungs-AG (NBG6.DE)

Previous Close120.00
Intrinsic Value
Upside potential
Previous Close
120.00

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

NÜRNBERGER Beteiligungs-AG is a diversified insurance provider operating primarily in Germany, offering a broad portfolio of insurance products tailored to both private and business customers. The company specializes in automotive, health, liability, property, and specialty insurance, serving niche markets such as renewable energy operators, crafts, and hospitality. Its diversified product range includes long-term care, pension, and dread disease insurance, positioning it as a comprehensive risk management partner. NÜRNBERGER leverages its long-standing presence since 1884 to maintain trust and stability in the competitive German insurance sector. The company targets medium-sized enterprises and private clients, emphasizing personalized solutions and sector-specific expertise. Its market position is reinforced by a focus on customer segments like pharmacies, construction firms, and agricultural businesses, where tailored coverage is critical. Despite operating in a mature industry, NÜRNBERGER differentiates itself through specialized offerings such as musical instrument and event insurance, catering to underserved niches. The company’s regional focus and multi-channel distribution strategy enhance its resilience against larger pan-European competitors.

Revenue Profitability And Efficiency

NÜRNBERGER reported revenue of €5.36 billion for the period, reflecting its substantial market presence in Germany. However, the company posted a net loss of €78.5 million, with diluted EPS at -€6.82, indicating profitability challenges. Operating cash flow stood at €137.5 million, suggesting operational liquidity remains stable despite earnings pressure. Capital expenditures were modest at €5.3 million, highlighting a capital-light business model typical of insurers.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore earnings volatility, likely influenced by claims experience or investment performance. The company’s ability to generate positive operating cash flow despite losses indicates resilient premium collection and underwriting operations. Capital efficiency metrics are not fully discernible without further breakdowns of underwriting margins or investment yields.

Balance Sheet And Financial Health

NÜRNBERGER maintains a solid liquidity position with €658.1 million in cash and equivalents, against total debt of €114.6 million, reflecting a conservative leverage profile. The balance sheet suggests capacity to meet obligations, though the net loss may pressure capital buffers. The insurer’s financial health appears stable, supported by its long-term industry presence and regulatory capital adequacy.

Growth Trends And Dividend Policy

The company’s growth trajectory is tempered by its recent net loss, though its diversified product suite may support recovery. A dividend of €0.14 per share signals commitment to shareholder returns despite profitability headwinds. Historical trends would be needed to assess whether this payout is sustainable or a temporary measure.

Valuation And Market Expectations

With a market cap of €624.4 million and a beta of 0.133, NÜRNBERGER is perceived as a low-volatility stock, likely due to its insurance sector positioning. The negative earnings complicate traditional valuation multiples, implying market expectations are anchored to long-term stability rather than near-term growth.

Strategic Advantages And Outlook

NÜRNBERGER’s strategic advantages lie in its niche specialization and regional expertise, which mitigate competition from larger insurers. The outlook hinges on improving underwriting discipline and investment returns to restore profitability. Its focus on renewable energy and medium-sized enterprises aligns with structural growth areas in the German economy.

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