investorscraft@gmail.com

Intrinsic ValueNFON AG (NFN.DE)

Previous Close3.86
Intrinsic Value
Upside potential
Previous Close
3.86

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

NFON AG operates in the software infrastructure sector, specializing in cloud-based telecommunication services tailored for business customers across Europe. The company’s core revenue model revolves around subscription-based offerings, including its flagship Cloudya platform, which provides cloud PBX solutions, unified communications, and contact center services. NFON differentiates itself through seamless integrations with business applications like Microsoft Teams and CRM systems, catering to industries such as hospitality and customer support. The company’s focus on scalability and compliance, with features like encrypted call recording, positions it as a reliable partner for SMEs and enterprises seeking flexible, secure communication tools. NFON’s market position is bolstered by its pan-European footprint, though it faces competition from larger players like RingCentral and local telecom providers. Its partnerships, such as the agreement with Meetecho, enhance its technological capabilities and service differentiation.

Revenue Profitability And Efficiency

NFON reported revenue of €87.3 million for the period, with net income of €0.7 million, reflecting modest profitability. The company’s operating cash flow of €9.4 million suggests healthy cash generation, though capital expenditures were minimal at €0.4 million, indicating limited reinvestment in growth initiatives. The diluted EPS of €0.04 underscores its nascent but positive earnings trajectory.

Earnings Power And Capital Efficiency

NFON’s earnings power is constrained by its relatively low net income margin, though its asset-light cloud model supports capital efficiency. The company’s ability to generate positive operating cash flow despite modest net income highlights its operational leverage potential. However, its capital allocation strategy appears conservative, with minimal capex signaling a focus on incremental rather than transformative growth.

Balance Sheet And Financial Health

NFON maintains a solid balance sheet, with €13.0 million in cash and equivalents against €14.8 million in total debt, indicating manageable leverage. The company’s liquidity position appears adequate, though its debt-to-equity ratio warrants monitoring given its growth ambitions. Absence of dividends aligns with its reinvestment priorities.

Growth Trends And Dividend Policy

NFON’s growth is driven by expanding its cloud telephony footprint in Europe, though revenue growth has been steady rather than explosive. The company does not pay dividends, opting to retain earnings for organic expansion and potential acquisitions. Its focus on integrating with enterprise tools like Microsoft Teams could unlock further adoption.

Valuation And Market Expectations

With a market cap of €109.3 million, NFON trades at a revenue multiple of ~1.25x, reflecting moderate investor expectations. Its beta of 0.70 suggests lower volatility relative to the broader market, aligning with its stable but unspectacular growth profile.

Strategic Advantages And Outlook

NFON’s strategic advantages lie in its specialized cloud communication solutions and European market presence. The outlook hinges on its ability to scale profitably amid competition, with potential upside from deeper enterprise integrations and cross-selling opportunities. Execution risks include pricing pressures and technological obsolescence.

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