investorscraft@gmail.com

Intrinsic ValueVoltabox AG (VBX.DE)

Previous Close4.20
Intrinsic Value
Upside potential
Previous Close
4.20

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

Voltabox AG operates in the automotive parts sector, specializing in advanced battery systems for industrial e-mobility applications. The company designs and manufactures lithium-ion batteries tailored for forklifts, mining vehicles, electric buses, and automated guided vehicles, positioning itself as a niche player in sustainable energy solutions for heavy-duty transport. Its focus on industrial applications differentiates it from competitors targeting consumer electric vehicles, allowing Voltabox to carve out a specialized market segment. The company serves customers primarily in Germany and the broader European Union, leveraging regional demand for electrification in logistics and public transport. Despite its long-standing history since 1835, Voltabox operates in a highly competitive and capital-intensive industry, where technological advancements and economies of scale are critical. Its ability to innovate and adapt to evolving regulatory standards for emissions and energy efficiency will be key to maintaining its market position amid rising competition from larger battery manufacturers.

Revenue Profitability And Efficiency

In FY 2023, Voltabox reported revenue of €10.6 million, reflecting its niche market focus. However, the company posted a net loss of €3.2 million, indicating ongoing challenges in achieving profitability. Operating cash flow was positive at €1.4 million, suggesting some operational efficiency, though capital expenditures of €0.8 million highlight continued investment needs. The diluted EPS of -€0.17 underscores persistent earnings pressure.

Earnings Power And Capital Efficiency

Voltabox's negative net income and EPS indicate limited earnings power in the near term. The modest operating cash flow relative to revenue suggests room for improvement in capital efficiency. The company’s ability to scale production and reduce costs will be critical to transitioning toward profitability, particularly as it competes in a sector dominated by larger players with greater financial resources.

Balance Sheet And Financial Health

Voltabox maintains a lean balance sheet with €0.9 million in cash and equivalents and total debt of €0.3 million, reflecting low leverage. However, the limited cash reserves may constrain flexibility for significant R&D or expansion initiatives. The absence of dividend payments aligns with its focus on reinvesting available resources into growth and operational stability.

Growth Trends And Dividend Policy

Revenue trends and profitability metrics suggest Voltabox is in a growth phase, prioritizing market penetration over immediate returns. The company does not pay dividends, retaining earnings to fund development and operational needs. Future growth will depend on broader adoption of industrial e-mobility solutions and the company’s ability to secure larger contracts or partnerships in its target markets.

Valuation And Market Expectations

With a market capitalization of approximately €63 million and a beta of 0.70, Voltabox is viewed as a relatively stable but small-cap player in the e-mobility space. The lack of profitability and modest revenue base likely temper investor expectations, though its specialization in industrial applications could attract niche interest if execution improves.

Strategic Advantages And Outlook

Voltabox’s strategic advantage lies in its focused approach to industrial battery systems, a segment with growing demand due to electrification trends. However, its outlook hinges on achieving scale and operational efficiency to offset competitive pressures. Success will depend on technological innovation, cost management, and securing long-term customer contracts in key markets like logistics and public transport.

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