investorscraft@gmail.com

Intrinsic ValueProCredit Holding AG & Co. KGaA (PCZ.DE)

Previous Close8.52
Intrinsic Value
Upside potential
Previous Close
8.52

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

ProCredit Holding AG & Co. KGaA operates as a specialized commercial bank targeting small and medium enterprises (SMEs) and private customers across Europe and South America. The company’s core revenue model is built on interest income from business loans, including wholesale, retail, agriculture, and green financing, complemented by fee-based services such as electronic banking and card payments. Its focus on SMEs aligns with a niche market underserved by larger banks, allowing ProCredit to cultivate long-term client relationships. The bank differentiates itself through sustainable lending practices, particularly in green loans, which support its reputation as a responsible financial institution. Operating in competitive regional markets, ProCredit maintains a decentralized structure, enabling localized decision-making while leveraging its German headquarters for regulatory and strategic oversight. Its market position is reinforced by a strong digital banking platform, enhancing accessibility for clients in emerging economies where traditional banking infrastructure may be limited.

Revenue Profitability And Efficiency

In its latest fiscal year, ProCredit reported revenue of €461.2 million, with net income reaching €104.3 million, reflecting a net margin of approximately 22.6%. The bank’s profitability is driven by its diversified loan portfolio and disciplined cost management. However, negative operating cash flow of €176.7 million suggests significant reinvestment or liquidity adjustments, warranting further scrutiny of working capital cycles.

Earnings Power And Capital Efficiency

ProCredit’s diluted EPS of €1.77 underscores its ability to generate earnings despite operating in competitive and often volatile regional markets. The absence of total debt on its balance sheet indicates a conservative capital structure, though this may limit leverage-driven growth opportunities. The bank’s capital efficiency is further evidenced by its focus on high-yield SME lending, though regional economic risks remain a factor.

Balance Sheet And Financial Health

The bank maintains a robust liquidity position, with cash and equivalents totaling €2.16 billion, providing ample coverage for short-term obligations. Its debt-free balance sheet enhances financial stability, though the lack of leverage may constrain aggressive expansion. The capital expenditure of €41 million reflects ongoing investments in digital infrastructure and operational capabilities.

Growth Trends And Dividend Policy

ProCredit’s growth is tied to SME lending demand, particularly in green financing, a sector with increasing regulatory and consumer focus. The bank’s dividend payout of €0.64 per share signals a commitment to shareholder returns, though its yield must be evaluated against sector peers. Future growth may hinge on expanding its digital offerings and penetrating underserved markets.

Valuation And Market Expectations

With a market capitalization of €618.4 million and a beta of 1.38, ProCredit is viewed as a higher-risk regional bank, likely reflecting its exposure to emerging markets. Investors may price in expectations for sustained SME loan growth and margin stability, though macroeconomic headwinds could weigh on valuation multiples.

Strategic Advantages And Outlook

ProCredit’s strategic edge lies in its SME specialization and sustainability-focused lending, aligning with global trends toward responsible finance. The bank’s outlook depends on its ability to maintain asset quality while scaling digital services. Regional economic resilience and regulatory support for green lending could further bolster its position, though competition and interest rate volatility remain key risks.

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