investorscraft@gmail.com

Intrinsic ValueTraumhaus AG (TRU.DE)

Previous Close0.41
Intrinsic Value
Upside potential
Previous Close
0.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Traumhaus AG operates in the residential construction sector, catering primarily to young and small families in Germany. The company specializes in developing and selling affordable, high-quality homes, leveraging its expertise in real estate to meet the growing demand for family-oriented housing solutions. Its market position is reinforced by a focus on customer-centric designs and efficient project execution, positioning it as a niche player in a competitive industry. Traumhaus AG’s revenue model is driven by property sales, with a clear emphasis on scalability and cost efficiency to maintain profitability. The German residential construction market remains robust, supported by urbanization trends and government incentives for homeownership, providing Traumhaus AG with a stable demand backdrop. However, the company faces competition from larger developers and regional players, requiring continuous innovation in design and pricing strategies to sustain its market share.

Revenue Profitability And Efficiency

In FY 2022, Traumhaus AG reported revenue of €72.5 million, with net income of €1.0 million, reflecting a modest net margin of approximately 1.4%. Operating cash flow stood at €15,265, while capital expenditures were minimal at -€4,399, indicating limited reinvestment needs. The company’s profitability metrics suggest room for operational improvements, particularly in cost management and revenue scalability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.20 underscores its ability to generate earnings, albeit at a subdued level relative to its revenue base. With a cash balance of €11.9 million and total debt of €56.4 million, Traumhaus AG’s capital structure leans toward leverage, which could constrain financial flexibility if not managed prudently. The absence of dividend payouts suggests a focus on retaining earnings for growth or debt reduction.

Balance Sheet And Financial Health

Traumhaus AG’s balance sheet shows a cash position of €11.9 million against total debt of €56.4 million, indicating a leveraged financial structure. The company’s liquidity appears adequate, but its debt levels warrant monitoring, especially in a rising interest rate environment. The lack of significant capital expenditures points to a conservative approach to growth investments.

Growth Trends And Dividend Policy

Traumhaus AG’s growth trajectory is modest, with no dividend distributions in FY 2022, reflecting a prioritization of internal capital allocation. The company’s focus on residential construction aligns with stable demand drivers, but its growth prospects may hinge on operational efficiency gains and market expansion strategies. The absence of a dividend policy suggests reinvestment remains a key priority.

Valuation And Market Expectations

With a market capitalization of €3.7 million, Traumhaus AG trades at a low valuation multiple, likely reflecting its small scale and modest profitability. The beta of 0.19 indicates low volatility relative to the broader market, suggesting investor perception of lower risk. Market expectations appear tempered, with limited visibility on near-term catalysts for revaluation.

Strategic Advantages And Outlook

Traumhaus AG’s niche focus on family-oriented housing provides a defensible market position, but its small scale and leveraged balance sheet pose challenges. The company’s outlook depends on its ability to optimize costs, manage debt, and capitalize on Germany’s housing demand. Strategic initiatives to enhance operational efficiency or expand geographically could improve its competitive standing over time.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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