investorscraft@gmail.com

Intrinsic ValueSM Wirtschaftsberatungs AG (SMWN.DE)

Previous Close5.40
Intrinsic Value
Upside potential
Previous Close
5.40

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

SM Wirtschaftsberatungs AG operates as a diversified real estate investment trust (REIT) focused on the German residential property market. The company specializes in acquiring, managing, and renting residential properties, leveraging its local expertise to maintain a steady income stream. Its core revenue model relies on rental income, supplemented by strategic property investments aimed at long-term appreciation. Operating in a fragmented but competitive sector, SM Wirtschaftsberatungs AG targets mid-sized residential portfolios, positioning itself as a niche player with a regional focus. The German residential real estate market, characterized by strong demand and limited supply, provides a stable backdrop, though regulatory and economic pressures pose challenges. The company’s small-scale operations allow for agile decision-making but limit its ability to compete with larger REITs. Its market position is further defined by a conservative approach to leverage and a focus on sustainable property management.

Revenue Profitability And Efficiency

In FY 2023, SM Wirtschaftsberatungs AG reported revenue of €372,024, reflecting its reliance on rental income from a limited property portfolio. However, the company posted a net loss of €609,597.28, driven by operational inefficiencies or potential write-downs. The absence of operating cash flow and capital expenditures suggests minimal reinvestment activity, possibly indicating a focus on stabilizing existing assets rather than expansion.

Earnings Power And Capital Efficiency

The diluted EPS of -€0.15 underscores the company’s current lack of earnings power, likely due to high operating costs relative to its revenue base. With no reported operating cash flow, capital efficiency remains constrained, limiting its ability to fund growth or improve returns. The negative net income further highlights challenges in achieving sustainable profitability under its current operational scale.

Balance Sheet And Financial Health

The company holds €275,266 in cash and equivalents, providing limited liquidity against total debt of €1,428,039. This debt level, while manageable given its small market cap of €19.1 million, suggests a leveraged balance sheet. The absence of detailed asset values or debt maturity profiles makes a full assessment difficult, but the current structure indicates moderate financial risk.

Growth Trends And Dividend Policy

Despite its net loss, SM Wirtschaftsberatungs AG maintained a dividend of €0.26 per share, possibly to retain investor confidence. However, the sustainability of this payout is questionable without improved profitability. Growth trends appear stagnant, with no visible expansion in revenue or assets, reflecting a cautious or constrained operational strategy.

Valuation And Market Expectations

The company’s market cap of €19.1 million and low beta of 0.26 suggest it is perceived as a low-volatility, niche investment. The negative earnings and lack of cash flow likely weigh on valuation, with investors potentially valuing it for its dividend yield or asset base rather than growth prospects.

Strategic Advantages And Outlook

SM Wirtschaftsberatungs AG’s regional focus and conservative leverage provide stability, but its small scale limits competitive advantages. The outlook hinges on its ability to optimize property management and potentially consolidate assets. However, without significant operational improvements or market tailwinds, its growth trajectory remains uncertain.

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