investorscraft@gmail.com

Intrinsic ValueTele Columbus AG (TC1.DE)

Previous Close3.35
Intrinsic Value
Upside potential
Previous Close
3.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tele Columbus AG is a key player in Germany's telecommunications sector, specializing in fiber-optic network operations. The company operates under the PYUR brand, offering bundled services including digital TV, internet, telephony, and mobile services to residential and business customers. Its infrastructure spans approximately 3 million homes, positioning it as a regional challenger to larger incumbents like Deutsche Telekom and Vodafone. Tele Columbus differentiates itself through its focus on fiber-optic expansion, targeting underserved areas with high-speed connectivity. The B2B segment complements its core offerings by providing bandwidth services and network solutions to carriers and enterprises. Despite intense competition, the company maintains relevance through localized service quality and strategic infrastructure investments. Its hybrid revenue model combines subscription-based consumer services with B2B wholesale solutions, ensuring diversified income streams. However, its market share remains modest compared to national giants, reflecting the challenges of scaling in a capital-intensive industry.

Revenue Profitability And Efficiency

In FY 2020, Tele Columbus reported revenue of €479.9 million, underscoring its mid-tier position in the German telecom market. The company faced significant profitability challenges, with a net loss of €185.8 million and diluted EPS of -€1.45. Operating cash flow stood at €231.6 million, partially offsetting high capital expenditures of €111.6 million, reflecting ongoing network investments. The negative net income highlights margin pressures from competitive pricing and infrastructure costs.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its high debt load and operating losses, though its operating cash flow suggests underlying cash generation potential. Capital efficiency remains a concern, with substantial capex directed toward fiber-optic expansion. The lack of positive net income limits reinvestment flexibility, necessitating careful balance sheet management to sustain growth ambitions.

Balance Sheet And Financial Health

Tele Columbus’s financial health is strained, with total debt of €1.63 billion against cash reserves of €61.9 million, indicating significant leverage. The debt-heavy structure raises liquidity risks, particularly given the company’s negative net income. While operating cash flow provides some relief, sustained profitability improvements are critical to deleveraging and ensuring long-term stability.

Growth Trends And Dividend Policy

Growth is driven by fiber-optic network expansion, targeting underserved regions to capture market share. However, the company has not paid dividends, prioritizing debt reduction and infrastructure investments. Revenue trends will depend on subscriber acquisition and bundling success, but profitability remains a hurdle. The absence of a dividend policy aligns with its focus on capital retention for growth initiatives.

Valuation And Market Expectations

With no disclosed market capitalization and a beta of 1.31, Tele Columbus exhibits higher volatility than the broader market. Investors likely discount its valuation due to profitability challenges and leveraged balance sheet. Market expectations hinge on execution in fiber-optic deployment and operational turnaround efforts to improve margins.

Strategic Advantages And Outlook

Tele Columbus’s strategic advantage lies in its regional fiber-optic footprint, offering differentiation in service quality. The outlook depends on its ability to monetize infrastructure investments while managing debt. Success will require competitive pricing, subscriber retention, and potential partnerships to scale efficiently. Regulatory support for fiber expansion could provide tailwinds, but execution risks persist in a crowded market.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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