investorscraft@gmail.com

Intrinsic ValueÖkoworld AG (VVV3.DE)

Previous Close26.80
Intrinsic Value
Upside potential
Previous Close
26.80

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

ÖKOWORLD AG operates in the German financial services sector, specializing in wealth accumulation, retirement provision, and investment solutions. The company offers pension insurance, investment funds, and asset management services, catering to private investors, banks, institutional investors, and financial service providers. With a focus on sustainable and ethical investment strategies, ÖKOWORLD AG has carved a niche in the competitive insurance brokerage market, leveraging its rebranding from versiko AG in 2013 to emphasize its commitment to eco-friendly financial products. The firm’s long-standing presence since 1975 and headquarters in Hilden underscore its established market position, though its relatively small market cap suggests it operates as a specialized player rather than a dominant force. Its diversified client base and focus on sustainability differentiate it from traditional brokers, aligning with growing demand for responsible investment options in Europe.

Revenue Profitability And Efficiency

ÖKOWORLD AG reported revenue of €63.6 million in FY 2023, with net income reaching €21.6 million, reflecting a robust net margin of approximately 34%. The company’s diluted EPS of €3.09 indicates strong profitability, though operating cash flow of €2.5 million suggests modest liquidity generation relative to earnings. Capital expenditures were minimal at -€597,000, highlighting capital-light operations.

Earnings Power And Capital Efficiency

The company’s high net income relative to revenue demonstrates efficient cost management and earnings power. With no reported debt and €125.4 million in cash and equivalents, ÖKOWORLD AG maintains a conservative capital structure, allowing flexibility for strategic investments or shareholder returns. Its beta of 1.34 indicates higher volatility compared to the market, typical for niche financial services firms.

Balance Sheet And Financial Health

ÖKOWORLD AG’s balance sheet is notably strong, with zero debt and substantial cash reserves of €125.4 million, providing significant financial stability. The absence of leverage and high liquidity position the company to weather economic downturns or pursue growth opportunities without relying on external financing.

Growth Trends And Dividend Policy

The company’s dividend payout of €2.22 per share signals a commitment to returning capital to shareholders, supported by its profitable operations. However, the lack of explicit revenue growth data limits insight into top-line expansion. Its focus on sustainable investments may align with long-term sector trends, but scalability remains untested given its modest market cap.

Valuation And Market Expectations

With a market capitalization of €212 million, ÖKOWORLD AG trades at a P/E ratio of approximately 9.8x based on FY 2023 earnings, suggesting modest valuation expectations. The higher beta implies market skepticism or volatility risks, potentially tied to its niche focus and smaller size.

Strategic Advantages And Outlook

ÖKOWORLD AG’s strategic emphasis on sustainable finance and its debt-free balance sheet are key advantages. However, its growth trajectory depends on broader adoption of eco-conscious investing in Germany. The firm’s ability to scale its offerings while maintaining profitability will be critical to its long-term outlook.

Sources

Company description, financial data from disclosed FY 2023 figures, market data from Deutsche Börse.

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