investorscraft@gmail.com

Intrinsic ValueStröer SE & Co. KGaA (SAX.DE)

Previous Close33.75
Intrinsic Value
Upside potential
Previous Close
33.75

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

Ströer SE & Co. KGaA is a leading German player in out-of-home (OOH) media and digital advertising, operating across three key segments: OOH Media, Digital & Dialog Media, and Data As A Service (DaaS) & E-Commerce. The company’s OOH segment includes traditional posters, transit ads, and digital installations, while its digital arm manages high-traffic portals like t-online.de and niche platforms such as giga.de. Its DaaS division, anchored by Statista, provides data-driven insights, and AsamBeauty serves the e-commerce cosmetics market. Ströer’s diversified revenue streams cater to sectors like telecommunications, retail, and financial services, reinforcing its resilience against cyclical ad spend fluctuations. With approximately 1,000 websites and a stronghold in Germany’s advertising landscape, the company leverages scale and digital integration to maintain competitive differentiation. Its hybrid model—combining physical and digital ad spaces—positions it uniquely in an industry increasingly shifting toward programmatic and data-enhanced solutions.

Revenue Profitability And Efficiency

Ströer reported revenue of €2.05 billion in its latest fiscal year, with net income of €130.8 million, reflecting a diluted EPS of €2.65. Operating cash flow stood at €454.5 million, underscoring robust cash generation, while capital expenditures of €95.5 million indicate disciplined reinvestment. The company’s profitability metrics suggest efficient cost management, though its beta of 1.14 signals higher volatility relative to the market.

Earnings Power And Capital Efficiency

The company’s operating cash flow of €454.5 million highlights strong earnings power, supported by its diversified ad platforms. However, total debt of €1.68 billion against cash reserves of €73.1 million suggests leveraged operations, necessitating scrutiny of interest coverage and refinancing risks. Capital efficiency is evident in its ability to monetize both physical and digital ad inventories effectively.

Balance Sheet And Financial Health

Ströer’s balance sheet shows €73.1 million in cash against €1.68 billion in total debt, indicating a leveraged position. While its operating cash flow provides liquidity, the debt load may constrain financial flexibility. The company’s market capitalization of €2.82 billion suggests investor confidence in its ability to manage leverage while funding growth initiatives.

Growth Trends And Dividend Policy

Ströer’s growth is tied to digital ad expansion and OOH media modernization, with a dividend payout of €1.85 per share reflecting a commitment to shareholder returns. The company’s ability to sustain dividends amid high leverage will depend on ad market resilience and its DaaS segment’s scalability.

Valuation And Market Expectations

Trading at a market cap of €2.82 billion, Ströer’s valuation incorporates expectations for steady ad revenue growth and digital transformation. Its beta of 1.14 implies sensitivity to economic cycles, with investors likely pricing in recovery potential in corporate ad budgets.

Strategic Advantages And Outlook

Ströer’s dual strength in OOH and digital advertising, combined with its Statista data platform, provides a hedge against sector disruptions. Near-term challenges include debt management and ad spend volatility, but its diversified client base and scalable digital assets position it for long-term relevance in Europe’s evolving media landscape.

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