investorscraft@gmail.com

Intrinsic ValueUmweltBank AG (UBK.DE)

Previous Close3.95
Intrinsic Value
Upside potential
Previous Close
3.95

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

UmweltBank AG operates as a specialized green bank in Germany, focusing on sustainable finance solutions. The bank offers a range of products including deposit accounts, green bonds, and environmental fund accounts, alongside personal loans and construction financing tailored to eco-friendly projects. Its core revenue model is built on interest income from loans for renewable energy projects such as photovoltaic, wind, hydropower, and biomass, as well as fee-based services from investment and insurance products. Positioned as a niche player in the German banking sector, UmweltBank distinguishes itself through its commitment to environmental sustainability, attracting customers who prioritize ethical banking. The bank’s market position is reinforced by its targeted financing of residential and renewable energy projects, aligning with Germany’s strong regulatory and consumer push toward sustainability. Despite its specialized focus, it competes with larger regional banks by leveraging its green credentials and community-driven approach.

Revenue Profitability And Efficiency

In FY 2023, UmweltBank reported revenue of €52.5 million, with net income of €0.7 million, reflecting modest profitability in a competitive banking environment. The diluted EPS of €0.02 indicates limited earnings power, though the bank maintains a focus on sustainable lending rather than aggressive profit maximization. Operating cash flow and capital expenditures were not disclosed, suggesting a reliance on traditional banking operations rather than significant investments in infrastructure or technology.

Earnings Power And Capital Efficiency

The bank’s earnings power appears constrained, with a net income margin of just 1.4%, highlighting challenges in scaling profitability. Its capital efficiency is influenced by its niche focus, with a significant portion of its loan portfolio tied to renewable energy projects, which may have longer payback periods. The lack of detailed operating cash flow data limits further analysis of its capital allocation effectiveness.

Balance Sheet And Financial Health

UmweltBank’s balance sheet shows €116.4 million in cash and equivalents against total debt of €2.36 billion, indicating a highly leveraged position typical for banks. The substantial debt reflects its lending activities, while the liquidity position appears adequate for a regional bank. The absence of detailed asset quality metrics makes it difficult to assess credit risk, though its focus on green projects may mitigate some default risks.

Growth Trends And Dividend Policy

The bank’s growth is likely tied to the expansion of Germany’s renewable energy sector, though its modest net income suggests limited near-term scalability. It paid a dividend of €0.33 per share, signaling a commitment to shareholder returns despite its small profit base. Future growth may depend on broader adoption of sustainable finance and regulatory support for green banking initiatives.

Valuation And Market Expectations

With a market cap of €184.2 million and a beta of 0.70, UmweltBank is viewed as a lower-volatility stock within the regional banking sector. Its valuation reflects its niche focus and modest earnings, with investors likely pricing in its sustainability-driven business model rather than traditional profitability metrics. The market appears to assign a premium for its environmental alignment, though this may limit upside in the absence of higher earnings.

Strategic Advantages And Outlook

UmweltBank’s strategic advantage lies in its specialization in green finance, positioning it well within Germany’s growing sustainability market. However, its outlook is tempered by thin profitability and high leverage. Success will depend on its ability to scale its loan portfolio while maintaining credit quality, as well as potential regulatory tailwinds for sustainable banking. The bank’s long-term viability hinges on the continued demand for ethical financial products.

Sources

Company description, financial data from disclosed ticker information

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