investorscraft@gmail.com

Intrinsic ValueThe Social Chain AG (PU11.DE)

Previous Close0.09
Intrinsic Value
Upside potential
Previous Close
0.09

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

The Social Chain AG operates in the dynamic and competitive internet content and information sector, specializing in social media marketing services. The company develops, creates, and scales social media brands, leveraging its expertise to help clients build and monetize digital audiences. With a global footprint spanning Berlin, Munich, London, Manchester, New York, San Diego, and Los Angeles, it caters to a diverse clientele seeking innovative digital engagement strategies. The company’s revenue model is primarily driven by service fees, performance-based marketing, and brand collaborations, positioning it as a nimble player in the rapidly evolving social media landscape. Despite its relatively young founding in 2014, The Social Chain AG has carved out a niche by combining creative content with data-driven marketing solutions. However, the sector’s high competition and reliance on platform algorithms present ongoing challenges for sustained profitability and market differentiation.

Revenue Profitability And Efficiency

The company reported revenue of €172,791 for the fiscal year, but its net income was deeply negative at -€4.6 million, reflecting significant operational challenges. With diluted EPS at zero and negative operating cash flow of -€1,863, the business faces inefficiencies in converting revenue into sustainable profitability. The absence of capital expenditures suggests limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The Social Chain AG’s earnings power is currently constrained, as evidenced by its substantial net loss and lack of positive EPS. The negative operating cash flow further underscores inefficiencies in capital deployment. With no reported capital expenditures, the company’s ability to generate returns on invested capital remains uncertain, highlighting the need for improved operational execution.

Balance Sheet And Financial Health

The company holds €3.3 million in cash and equivalents, but its total debt of €31.1 million raises concerns about financial leverage. The high debt burden relative to its modest market cap of €204,819 indicates potential liquidity risks. Investors should monitor the company’s ability to manage debt obligations amid ongoing operational losses.

Growth Trends And Dividend Policy

Growth trends appear muted, with no dividend payments and persistent net losses. The lack of capital expenditures suggests limited near-term expansion plans. The company’s focus may be on stabilizing operations rather than aggressive growth, given its current financial constraints.

Valuation And Market Expectations

The market cap of €204,819 reflects skepticism about the company’s turnaround prospects, compounded by a beta of 1.349, indicating higher volatility. Investors appear cautious, pricing in the challenges of achieving profitability in a competitive digital marketing landscape.

Strategic Advantages And Outlook

The Social Chain AG’s global presence and expertise in social media marketing provide a foundation for potential recovery. However, its outlook remains uncertain due to financial strain and sector competition. Strategic pivots, cost optimization, or partnerships may be necessary to restore investor confidence and drive sustainable growth.

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