investorscraft@gmail.com

Intrinsic ValueTeamViewer AG (TMV.DE)

Previous Close5.66
Intrinsic Value
Upside potential
Previous Close
5.66

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

TeamViewer AG operates in the competitive software-as-a-service (SaaS) sector, specializing in remote connectivity and IT management solutions. The company’s flagship product, TeamViewer, is a globally recognized platform enabling secure remote access, control, and support across devices, catering to both individual users and enterprises. Its diversified portfolio includes TeamViewer Tensor for large-scale IT deployments, TeamViewer IoT for connected devices, and TeamViewer Engage for digital customer engagement, positioning it as a versatile player in the remote work and digital transformation era. TeamViewer’s revenue model is primarily subscription-based, ensuring recurring income streams, supplemented by licensing fees for premium features. The company serves a broad clientele, from SMEs to multinational corporations, leveraging its cloud-native architecture and cross-platform compatibility. Despite facing competition from established players like AnyDesk and LogMeIn, TeamViewer maintains a strong market presence due to its ease of use, scalability, and robust security features. Its focus on augmented reality (AR) solutions, such as TeamViewer Assist AR and Frontline, further differentiates it in niche markets like industrial automation and field service management. The company’s strategic partnerships and integrations with major tech ecosystems enhance its value proposition, though it must continuously innovate to retain its edge in a rapidly evolving sector.

Revenue Profitability And Efficiency

TeamViewer reported revenue of €671.4 million for the fiscal year, reflecting its ability to monetize its growing user base effectively. Net income stood at €123.1 million, with a diluted EPS of €0.76, indicating solid profitability. Operating cash flow of €249.2 million underscores efficient cash generation, while modest capital expenditures of €5.4 million suggest a capital-light business model focused on scalability.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by high-margin subscription revenues and low incremental costs for serving additional users. Its capital efficiency is evident in the strong operating cash flow relative to net income, though the €444.6 million in total debt warrants monitoring. The absence of dividends allows reinvestment in growth initiatives, aligning with its SaaS expansion strategy.

Balance Sheet And Financial Health

TeamViewer’s balance sheet shows €55.3 million in cash and equivalents against €444.6 million in total debt, indicating moderate leverage. The company’s liquidity position appears manageable given its robust cash flow generation, but debt servicing could pressure margins if revenue growth slows. Its asset-light model mitigates significant fixed-cost burdens.

Growth Trends And Dividend Policy

TeamViewer’s growth is driven by increasing demand for remote work solutions and IoT connectivity, though competition may temper expansion. The company does not pay dividends, prioritizing reinvestment in product development and market penetration. Future growth may hinge on adoption of its AR and enterprise-focused offerings, as well as geographic expansion.

Valuation And Market Expectations

With a market cap of approximately €1.61 billion, TeamViewer trades at a premium reflective of its SaaS valuation multiples. Investors likely price in sustained revenue growth and margin stability, though execution risks and competitive pressures could impact long-term expectations. The beta of 1.08 suggests moderate sensitivity to broader market movements.

Strategic Advantages And Outlook

TeamViewer’s strengths lie in its brand recognition, scalable platform, and innovative AR integrations. However, the outlook depends on its ability to maintain technological leadership and expand enterprise adoption. Macroeconomic headwinds and shifts in remote work trends pose risks, but the company’s diversified product suite positions it to capitalize on digital transformation tailwinds.

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