investorscraft@gmail.com

Intrinsic ValueSpielvereinigung Unterhaching Fußball GmbH & Co. KGaA (S6P.DE)

Previous Close1.60
Intrinsic Value
Upside potential
Previous Close
1.60

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

Spielvereinigung Unterhaching Fußball GmbH & Co. KGaA operates as a professional football club based in Unterhaching, Germany, competing in regional and national leagues. The company generates revenue primarily through matchday ticket sales, sponsorships, broadcasting rights, and merchandise, typical of football clubs in the consumer cyclical sector. Its financial performance is closely tied to sporting success, fan engagement, and commercial partnerships, which drive its ability to attract investment and sustain operations. As a smaller club in a competitive industry dominated by larger franchises, Unterhaching faces challenges in scaling revenue streams but benefits from strong local support and niche market positioning. The club’s operations are influenced by league dynamics, player performance, and broader economic factors affecting discretionary spending on leisure activities.

Revenue Profitability And Efficiency

In FY 2023, the company reported revenue of €2.13 million, reflecting its reliance on limited commercial and matchday income. Net losses widened to €6.78 million, with diluted EPS at -€1.69, underscoring operational challenges and high cost structures typical of lower-tier football clubs. The absence of operating cash flow and capital expenditure data suggests constrained liquidity and limited reinvestment capacity.

Earnings Power And Capital Efficiency

The significant net loss highlights weak earnings power, likely due to high player and administrative costs relative to revenue. With no reported debt, the club’s capital structure appears lean, but its inability to generate positive earnings or cash flow raises concerns about long-term sustainability without external funding or improved commercial performance.

Balance Sheet And Financial Health

The balance sheet shows €1.13 million in cash and equivalents, providing minimal liquidity. Zero debt indicates no leverage risk, but the lack of operating cash flow and persistent losses may strain financial health if not addressed. The club’s equity position is likely under pressure given the annual deficit.

Growth Trends And Dividend Policy

No dividend payments were made in FY 2023, consistent with the club’s loss-making status. Growth prospects depend on sporting success, fan base expansion, and commercial partnerships, though historical performance suggests limited scalability. The absence of capital expenditures implies stagnant asset development.

Valuation And Market Expectations

The market cap of €6.41 million reflects modest investor interest, with a negative beta indicating low correlation to broader markets. Valuation metrics are challenging to interpret given the lack of profitability, leaving the stock speculative and highly dependent on non-financial factors like league performance.

Strategic Advantages And Outlook

The club’s local fan base and community ties provide a stable foundation, but its small scale and financial struggles limit competitiveness. Strategic focus may include cost management and grassroots development, though turnaround prospects remain uncertain without sustained revenue growth or external investment.

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