investorscraft@gmail.com

Intrinsic ValueSCHMID Group N.V. Warrants (SHMDW)

Previous Close$2.93
Intrinsic Value
Upside potential
Previous Close
$2.93

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

SCHMID Group N.V. Warrants (SHMDW) represent derivative securities tied to SCHMID Group N.V., a company operating in a specialized industrial or technology sector, though specific industry details are not disclosed in the provided data. The warrants provide holders the right to purchase underlying shares at a predetermined price, typically used as a financing or incentive mechanism. Given the lack of explicit business segment disclosures, the company’s market positioning remains unclear, though its financials suggest a focus on capital structure optimization rather than direct operational activities. The warrants' value is intrinsically linked to the performance of SCHMID Group N.V., implying exposure to its underlying business risks and growth prospects. Without further granularity on the parent company’s operations, assessing competitive advantages or market share is challenging.

Revenue Profitability And Efficiency

In FY 2023, SCHMID Group N.V. reported revenue of €90.2 million and net income of €36.9 million, indicating a robust net margin of approximately 41%. However, diluted EPS was reported as zero, suggesting potential complexities in share structure or warrant terms. Operating cash flow stood at €9.9 million, though capital expenditures were not disclosed, limiting insights into reinvestment efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power appears strong, with net income representing a significant portion of revenue. The absence of capital expenditure data precludes a detailed assessment of capital efficiency, but the high net margin suggests effective cost management or favorable revenue dynamics. The warrants’ value hinges on the parent company’s ability to sustain profitability and deploy capital effectively.

Balance Sheet And Financial Health

SCHMID Group N.V. held €5.7 million in cash and equivalents against total debt of €59.1 million, indicating a leveraged position. The lack of shares outstanding data complicates leverage ratio analysis, but the debt load warrants scrutiny regarding liquidity and refinancing risks. Further details on debt maturity and covenants would be needed for a comprehensive health assessment.

Growth Trends And Dividend Policy

No dividend payments were reported for FY 2023, aligning with the warrants’ nature as non-income-generating instruments. Growth trends cannot be inferred without historical data, but the warrants’ appeal depends on the parent company’s ability to drive equity value appreciation, making underlying business growth critical.

Valuation And Market Expectations

Valuation of SHMDW is contingent on the parent company’s equity performance and warrant terms (e.g., strike price, expiration). The absence of shares outstanding and warrant-specific metrics limits precision, but the high net margin suggests underlying business quality could support warrant valuation if operational momentum continues.

Strategic Advantages And Outlook

The warrants’ strategic value lies in their leverage to SCHMID Group N.V.’s equity upside, though risks include dilution and expiration. The parent company’s financial health and sector positioning will dictate long-term viability. Without clearer business disclosures, the outlook remains speculative, hinging on debt management and profitability sustainability.

Sources

Company-reported financials (FY 2023), CIK: 0001987240

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