investorscraft@gmail.com

Intrinsic Value11880 Solutions AG (TGT.DE)

Previous Close0.65
Intrinsic Value
Upside potential
Previous Close
0.65

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

11880 Solutions AG operates in the German telecommunications services sector, specializing in digital and directory assistance solutions. The company serves private and business customers through a diversified portfolio, including online marketing services, digital advertising support, and software solutions like digital telephone books and yellow pages. Its core revenue model is built on subscription-based services, advertising placements, and SaaS offerings, targeting small and medium-sized enterprises (SMEs) seeking digital visibility. The company’s flagship platform, 11880.com, functions as an online business directory, while auxiliary services like werkenntdenBESTEN.de and wirfindendeinenJOB.de expand its ecosystem into reviews and job portals. Despite its niche focus, 11880 Solutions AG faces competition from broader digital marketing platforms and directory services. Its market position is bolstered by its long-standing presence and specialized SME focus, though scalability remains a challenge given the fragmented nature of the German digital services market. The company’s subsidiary status under United vertical media GmbH provides some strategic stability but may limit independent growth initiatives.

Revenue Profitability And Efficiency

In FY 2023, 11880 Solutions AG reported revenue of €57.1 million, reflecting its core operations in digital and directory services. However, the company posted a net loss of €4.3 million, with diluted EPS at -€0.17, indicating ongoing profitability challenges. Operating cash flow was positive at €1.7 million, but capital expenditures of €-0.3 million suggest limited reinvestment in growth initiatives. The modest cash position of €1.4 million underscores liquidity constraints.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight inefficiencies in converting revenue to earnings. With total debt of €5.7 million, leverage is manageable but adds pressure on cash flow. The absence of dividends aligns with its loss-making status, prioritizing operational stability over shareholder returns. Capital efficiency metrics remain subdued, reflecting the competitive and low-margin nature of its industry.

Balance Sheet And Financial Health

11880 Solutions AG’s balance sheet shows €1.4 million in cash against €5.7 million in total debt, indicating a leveraged position. The company’s market capitalization of €16.9 million suggests limited equity cushion. While operating cash flow is positive, the net loss and constrained liquidity position warrant caution regarding near-term financial flexibility.

Growth Trends And Dividend Policy

Revenue trends are stable, but profitability remains elusive, with no dividend payments in FY 2023. Growth prospects hinge on expanding digital services and SME adoption, though competitive pressures may limit upside. The company’s focus on cost management and niche markets could support gradual improvement, but significant top-line acceleration appears unlikely in the near term.

Valuation And Market Expectations

With a market cap of €16.9 million and negative earnings, the stock trades on revenue multiples, reflecting subdued investor expectations. The low beta of 0.205 suggests minimal correlation with broader market movements, typical for small-cap niche players. Valuation metrics are constrained by profitability challenges and limited growth visibility.

Strategic Advantages And Outlook

11880 Solutions AG’s strengths lie in its specialized SME focus and established digital platforms. However, its outlook is tempered by profitability struggles and a competitive landscape. Strategic initiatives to enhance digital service offerings and cost efficiency could improve margins, but execution risks persist. The company’s subsidiary structure may provide stability but could also limit autonomous strategic moves.

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