investorscraft@gmail.com

Intrinsic Value3U Holding AG (UUU.DE)

Previous Close1.21
Intrinsic Value
Upside potential
Previous Close
1.21

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

3U Holding AG operates across three distinct segments: Information and Telecommunications Technology (ITC), Renewable Energies, and Sanitary, Heating, and Air Conditioning Technology (SHAC). The ITC segment focuses on telecommunication services, data center solutions, and cloud-based CRM and ERP software, catering to businesses requiring scalable IT infrastructure. The Renewable Energies segment develops and operates wind and solar power projects, contributing to Germany's energy transition. The SHAC segment supplies sanitary and HVAC products via online platforms, targeting wholesalers, craftsmen, and DIY enthusiasts. With a diversified revenue model, 3U Holding leverages its niche expertise in each segment, positioning itself as a regional player with a balanced exposure to industrial and technology-driven markets. The company’s hybrid approach—combining traditional trade with renewable energy and IT services—provides resilience against sector-specific downturns while capitalizing on Germany’s push for digitalization and sustainability.

Revenue Profitability And Efficiency

In FY 2023, 3U Holding reported revenue of €55.7 million, with net income of €0.7 million, reflecting modest profitability. Operating cash flow stood at €5.9 million, though capital expenditures of €-13.7 million indicate significant reinvestment, likely in renewable energy and IT infrastructure. The diluted EPS of €0.02 suggests limited earnings power relative to its market cap, signaling room for operational efficiency improvements.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income margins hovering around 1.3%. Capital efficiency is mixed, as high capex in renewable energy and ITC may yield long-term benefits but currently pressure short-term liquidity. The €42.6 million cash reserve provides a buffer, though €22.9 million in total debt suggests moderate leverage.

Balance Sheet And Financial Health

3U Holding maintains a solid liquidity position with €42.6 million in cash and equivalents, offset by €22.9 million in total debt. The balance sheet reflects a conservative leverage profile, supported by a market cap of €55.4 million. The negative free cash flow due to high capex warrants monitoring, but the company’s diversified segments mitigate concentrated risks.

Growth Trends And Dividend Policy

Growth trends are uneven, with renewable energy and ITC likely driving future expansion, while SHAC remains stable. The €0.05 dividend per share, yielding ~1.5%, aligns with the company’s modest earnings, suggesting a balanced approach between shareholder returns and reinvestment. Long-term growth hinges on scaling renewable projects and IT services.

Valuation And Market Expectations

Trading at a market cap of €55.4 million, 3U Holding’s valuation reflects its niche positioning and mixed financial metrics. The low beta of 0.39 indicates lower volatility relative to the market, possibly due to its diversified operations. Investors likely price in gradual execution in renewables and ITC rather than near-term outperformance.

Strategic Advantages And Outlook

3U Holding’s strategic advantage lies in its diversified model, combining stable trade revenues with growth potential in renewables and IT. The outlook depends on successful capex deployment in high-margin segments, particularly wind/solar energy and cloud services. Regulatory tailwinds in Germany’s energy transition and digital economy could bolster long-term prospects, though execution risks remain.

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