investorscraft@gmail.com

Intrinsic ValuePRO DV Software AG (PDA.DE)

Previous Close2.75
Intrinsic Value
Upside potential
Previous Close
2.75

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

PRO DV Software AG operates as a specialized IT consulting firm in Germany, focusing on business analysis, architecture consulting, and project management. The company serves critical sectors such as energy, public administration, telecommunications, and transportation, providing tailored solutions like identity management, disaster recovery, and civil protection systems. Its flagship products, including deNIS II plus and TecBOS.Command, underscore its niche expertise in emergency preparedness and security information systems. With a foundation dating back to 1979, PRO DV has established a reputation for reliability in the German IT services market, though its small market cap suggests a localized rather than global presence. The firm’s emphasis on public sector and infrastructure clients positions it as a trusted partner for high-stakes operational continuity, but its limited scale may constrain competitive agility against larger IT service providers.

Revenue Profitability And Efficiency

In FY 2023, PRO DV reported revenue of €4.5 million, with net income of €380,422, translating to a diluted EPS of €0.0885. The absence of disclosed operating cash flow and capital expenditures limits deeper efficiency analysis, but the firm’s profitability margin (8.5%) suggests moderate cost management. The lack of debt and €1.05 million in cash reserves indicate a conservative financial approach.

Earnings Power And Capital Efficiency

The company’s net income growth and zero debt highlight stable earnings power, though the absence of operating cash flow data obscures cash conversion efficiency. With no capital expenditures reported, asset turnover cannot be assessed, but the firm’s lean balance sheet implies disciplined capital allocation.

Balance Sheet And Financial Health

PRO DV maintains a robust financial position with €1.05 million in cash and no debt, reflecting a strong liquidity buffer. The equity-funded structure minimizes solvency risks, though the lack of leverage may limit growth opportunities. The absence of dividend payouts further underscores a focus on retaining capital.

Growth Trends And Dividend Policy

The company’s modest market cap (€11.8 million) and lack of dividend payments suggest a focus on reinvestment or organic growth. Historical data is sparse, but the 2023 profitability indicates stable operations. Sector tailwinds in IT security and public digitization could support future expansion, though scalability remains untested.

Valuation And Market Expectations

At a market cap of €11.8 million and a negative beta (-0.218), PRO DV trades as a low-correlation micro-cap, likely reflecting its niche focus and limited liquidity. The P/E ratio (derivable from EPS) aligns with small IT consultancies, but the absence of comparable metrics or guidance tempers valuation clarity.

Strategic Advantages And Outlook

PRO DV’s deep sectoral expertise in critical infrastructure IT solutions provides a defensible niche, but its small scale and localized operations may hinder broader market penetration. The firm’s cash-rich, debt-free balance sheet offers flexibility, but growth prospects depend on leveraging its specialized offerings in an increasingly digitized public sector.

Sources

Company description and financial data sourced from publicly available disclosures (likely Bundesanzeiger or Deutsche Börse filings).

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