investorscraft@gmail.com

Intrinsic ValueVERBIO Vereinigte BioEnergie AG (VBK.DE)

Previous Close24.94
Intrinsic Value
Upside potential
Previous Close
24.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

VERBIO Vereinigte BioEnergie AG operates in the specialty chemicals sector, focusing on the production and distribution of biofuels and bio-based products across Europe. The company’s core offerings include biodiesel, bioethanol, and biomethane, alongside by-products like biosterol and bioglycerin, catering to oil corporations, traders, and logistics firms. Its vertically integrated model ensures control over feedstock sourcing, refining, and distribution, enhancing efficiency and cost competitiveness. Positioned as a leader in Europe’s renewable energy transition, VERBIO capitalizes on regulatory tailwinds favoring low-carbon alternatives to fossil fuels. The company’s strategic partnerships with utilities and transport fleets underscore its role in decarbonizing industrial and mobility sectors. Despite volatile commodity prices, VERBIO maintains resilience through diversified revenue streams and a focus on high-margin bio-refining technologies. Its Leipzig headquarters serve as a hub for innovation, aligning with Germany’s broader sustainability goals.

Revenue Profitability And Efficiency

In FY 2024, VERBIO reported revenue of €1.66 billion, though net income declined sharply to €19.96 million, reflecting margin pressures from feedstock costs and regulatory adjustments. Operating cash flow remained robust at €116.8 million, but capital expenditures of €170.4 million indicate heavy reinvestment in capacity and technology. The diluted EPS of €0.31 suggests modest earnings power amid a challenging macro environment.

Earnings Power And Capital Efficiency

The company’s capital efficiency is tempered by high capex, yet its ability to generate positive operating cash flow underscores operational resilience. EBITDA margins are likely constrained by volatile biofuel pricing and input costs, though long-term contracts with industrial clients provide stability. The balance between growth investments and profitability will be critical for sustaining returns.

Balance Sheet And Financial Health

VERBIO’s balance sheet shows €123.2 million in cash against €194.2 million of total debt, indicating moderate leverage. The net debt position is manageable, supported by strong cash flow generation. Liquidity appears adequate for near-term obligations, but capex demands may necessitate further financing if internal cash flows weaken.

Growth Trends And Dividend Policy

Growth is driven by Europe’s biofuel mandates, though recent earnings volatility highlights cyclical risks. The €0.20 dividend per share signals a commitment to shareholder returns, albeit with a conservative payout ratio. Expansion into biomethane and sustainable aviation fuels could diversify revenue streams over time.

Valuation And Market Expectations

With a market cap of €590 million and a beta of 1.14, VERBIO trades with higher volatility than the broader market. Investors likely price in regulatory risks and commodity exposure, balancing these against the company’s niche in renewable energy infrastructure.

Strategic Advantages And Outlook

VERBIO’s strategic edge lies in its integrated bio-refining platform and regulatory alignment. Near-term headwinds include feedstock inflation, but long-term demand for low-carbon fuels supports growth. Execution on capacity expansions and cost control will be pivotal to margin recovery.

Sources

Company filings, Deutsche Börse disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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