investorscraft@gmail.com

Intrinsic ValueVerianos SE (VROS.DE)

Previous Close0.04
Intrinsic Value
Upside potential
Previous Close
0.04

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

Verianos SE operates as an independent real estate merchant banking firm, specializing in tailored investment and advisory solutions for high-net-worth individuals, family offices, and institutional investors. The company’s core revenue model is built on a diversified suite of services, including investment management, capital raising, transaction management, and asset management, with a strong emphasis on structured real estate products. Its niche expertise in financial engineering and property development allows it to cater to complex investor needs, differentiating it from traditional real estate service providers. Positioned in the competitive German real estate sector, Verianos leverages its integrated approach—combining advisory, financing, and active asset management—to address market gaps in securitized claims and portfolio optimization. While its boutique structure offers agility, the firm faces competition from larger financial institutions with broader capital markets access. Its focus on high-value, low-volume transactions aligns with a selective client base, reinforcing its reputation as a specialized intermediary in European real estate finance.

Revenue Profitability And Efficiency

In FY 2022, Verianos reported revenue of €1.88 million, overshadowed by a net loss of €3.55 million, reflecting operational challenges or strategic investments. Negative operating cash flow of €5.34 million and minimal capital expenditures (€10,000) suggest liquidity constraints or reinvestment prioritization. The diluted EPS of -€0.26 underscores profitability pressures, likely tied to advisory service cyclicality or project timing delays.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate limited near-term earnings power, though its asset-light model may support margin recovery with revenue scaling. High total debt (€25.43 million) against €5.24 million in cash raises concerns about leverage, but the debt may fund strategic initiatives given the firm’s project-based revenue cycles.

Balance Sheet And Financial Health

Verianos holds €5.24 million in cash against €25.43 million in total debt, signaling leveraged positioning. The absence of dividends aligns with capital preservation efforts. With a market cap of €0.56 million, the balance sheet suggests restructuring needs or investor skepticism about asset quality, though niche expertise could underpin long-term stability.

Growth Trends And Dividend Policy

No dividends were distributed in FY 2022, consistent with reinvestment priorities amid losses. Growth hinges on demand for bespoke real estate financing, though macroeconomic headwinds in Europe may delay recovery. The firm’s small scale limits visibility into sustained trends.

Valuation And Market Expectations

The modest market cap (€0.56 million) and negative earnings imply speculative valuation, with beta (0.908) suggesting moderate market correlation. Investors likely await proof of turnaround execution or asset monetization.

Strategic Advantages And Outlook

Verianos’ differentiation lies in its integrated merchant banking approach, but macroeconomic and sector risks persist. Success depends on leveraging niche advisory capabilities and stabilizing cash flows. A rebound in real estate transactions could improve prospects, though operational efficiency gains are critical.

Sources

Company disclosures, Deutsche Börse 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