investorscraft@gmail.com

Intrinsic Valueniiio finance group AG (NIIN.DE)

Previous Close0.66
Intrinsic Value
Upside potential
Previous Close
0.66

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

niiio finance group AG operates in the fintech sector, specializing in cloud-based SaaS solutions tailored for banks and financial service providers. The company’s core offerings include algorithmic risk engines, API platforms, digital advisory tools, and white-label robo-advisory solutions, positioning it as a key enabler of digital transformation in wealth management. Its integrated suite spans onboarding, CRM, portfolio management, and performance analytics, catering to institutions seeking scalable, automated financial services. niiio’s technology stack addresses critical pain points in legacy banking systems, such as inefficiencies in risk profiling and rebalancing, making it a competitive player in Europe’s B2B fintech landscape. While the company serves a niche market, its focus on modular, API-driven solutions allows for flexibility in deployment, appealing to mid-tier banks and emerging digital-first financial providers. However, its growth is tempered by competition from established fintechs and in-house banking solutions.

Revenue Profitability And Efficiency

In FY 2023, niiio reported revenue of €8.37 million, reflecting its traction in the SaaS fintech space. However, the company posted a net loss of €3.57 million, with diluted EPS at -€0.0993, indicating ongoing investment in product development and market expansion. Operating cash flow was positive at €1.06 million, suggesting some operational efficiency, though capital expenditures were minimal at €53,000.

Earnings Power And Capital Efficiency

The company’s negative net income highlights challenges in achieving profitability, likely due to high R&D and customer acquisition costs inherent in scaling SaaS platforms. With €5.56 million in cash and equivalents, niiio retains liquidity to fund operations, but its total debt of €4.84 million underscores reliance on external financing. The absence of dividend payouts aligns with its growth-stage priorities.

Balance Sheet And Financial Health

niiio’s balance sheet shows a cash position of €5.56 million against total debt of €4.84 million, yielding a net cash position that provides near-term stability. However, the debt load relative to its modest market cap (€23.74 million) signals leverage risks if revenue growth stalls. The lack of significant capex suggests a asset-light model typical of SaaS firms.

Growth Trends And Dividend Policy

Revenue growth trends are not disclosed, but the company’s focus on digital banking tools aligns with sector tailwinds. No dividends have been distributed, consistent with its reinvestment strategy. Share count remains stable at 35.96 million, with no evident dilution pressures.

Valuation And Market Expectations

At a market cap of €23.74 million, niiio trades at approximately 2.8x revenue, a discount to high-growth SaaS peers, reflecting its unprofitability and niche focus. The beta of 0.854 suggests lower volatility than the broader market, possibly due to limited liquidity or investor caution.

Strategic Advantages And Outlook

niiio’s API-centric approach and modular solutions provide differentiation in a crowded fintech market, but execution risks persist. The outlook hinges on broader adoption of its platform by European financial institutions and potential partnerships. Profitability may remain elusive near-term as it balances growth investments against cost discipline.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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