investorscraft@gmail.com

Intrinsic ValueSGT German Private Equity GmbH & Co. KGaA (SGF.DE)

Previous Close0.63
Intrinsic Value
Upside potential
Previous Close
0.63

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SGT German Private Equity GmbH & Co. KGaA operates as a specialized private equity firm focused on acquiring, nurturing, and divesting stakes in established businesses and startups. The company operates through two core segments: Asset Management, which oversees private equity funds for institutional investors, and Investment, which provides strategic and financial support to portfolio companies. Its dual-segment approach allows it to balance stable fund management with higher-risk, high-reward startup investments. The firm primarily targets the German market, leveraging its local expertise to identify undervalued or high-potential businesses. Unlike traditional asset managers, SGT German Private Equity emphasizes hands-on value creation through operational and financial guidance, differentiating itself in a competitive financial services landscape. Its rebranding from German Startups Group reflects a strategic shift toward a broader private equity mandate while retaining its startup incubation roots. The company’s niche focus on mid-market and growth-stage investments positions it as a bridge between venture capital and large-scale buyout firms.

Revenue Profitability And Efficiency

In FY 2022, the company reported revenue of €10.9 million and net income of €6.9 million, reflecting a robust profitability margin. Operating cash flow stood at €10.8 million, significantly outpacing capital expenditures of €36,000, indicating efficient cash generation from core activities. The diluted EPS of €0.16 underscores earnings scalability relative to its modest market capitalization.

Earnings Power And Capital Efficiency

The firm’s earnings power is driven by its asset management fees and investment gains, with a net income margin exceeding 60%. Low capital expenditures suggest a capital-light model, while the high operating cash flow conversion highlights effective liquidity management. The absence of substantial debt further amplifies returns on equity.

Balance Sheet And Financial Health

SGT German Private Equity maintains a conservative balance sheet, with €1.5 million in cash and equivalents and total debt of just €747,584. The negligible leverage ratio and strong cash position provide flexibility for opportunistic investments or shareholder returns. The liquidity profile is further supported by positive operating cash flows.

Growth Trends And Dividend Policy

The company’s growth is tied to its ability to identify and exit investments profitably, as evidenced by its FY 2022 net income. It paid a dividend of €0.02 per share, signaling a commitment to returning capital despite its focus on reinvestment. The low beta (-0.289) suggests defensive characteristics, though its small size limits broad market correlation.

Valuation And Market Expectations

With a market cap of €29.2 million, the stock trades at a P/E multiple of approximately 4.3x based on FY 2022 earnings, indicating undervaluation relative to peers. The negative beta may appeal to investors seeking uncorrelated returns, but limited liquidity and niche focus could constrain broader market interest.

Strategic Advantages And Outlook

SGT German Private Equity’s dual-segment model and hands-on approach provide a competitive edge in the German mid-market. Its lean operations and strong cash generation support resilience, though reliance on successful exits introduces volatility. The rebranding and dividend initiation reflect a maturing strategy, but scalability remains a challenge given its small asset base.

Sources

Company filings, Deutsche Börse disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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