investorscraft@gmail.com

Intrinsic ValueWolftank-Adisa Holding AG (WAH.DE)

Previous Close4.24
Intrinsic Value
Upside potential
Previous Close
4.24

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

Wolftank-Adisa Holding AG operates in the industrial pollution and treatment controls sector, specializing in environmental protection and engineering services for contaminated soils and facilities. The company provides a comprehensive suite of solutions, including cleaning and degassing, bioremediation, structural lining, and corrosion protection systems. Its services cater to terminals, gas stations, and industrial engineering sectors, positioning it as a niche player in environmental remediation. With a focus on high-value technical services, Wolftank-Adisa leverages its expertise in geoengineering and contamination monitoring to address complex industrial challenges. The company’s diversified product portfolio, including conductive coatings and sealing products, enhances its competitive edge in the European market. Headquartered in Austria, it serves both public and industrial clients, capitalizing on stringent environmental regulations driving demand for remediation services.

Revenue Profitability And Efficiency

Wolftank-Adisa reported revenue of €121.5 million for the period, with net income of €1 million, reflecting modest profitability. Operating cash flow stood at €7.2 million, though capital expenditures of €9.1 million indicate significant reinvestment needs. The company’s ability to generate positive cash flow despite high capex suggests operational efficiency, though margins remain under pressure from project-intensive costs.

Earnings Power And Capital Efficiency

The company’s diluted EPS was negligible, signaling limited earnings power relative to its capital structure. With €27.3 million in total debt and €11.7 million in cash, Wolftank-Adisa’s leverage ratio suggests moderate financial risk. Its capital efficiency is constrained by high capex, though operating cash flow provides some flexibility for debt servicing and growth initiatives.

Balance Sheet And Financial Health

Wolftank-Adisa’s balance sheet shows €11.7 million in cash against €27.3 million in total debt, indicating a leveraged position. The absence of dividends aligns with its reinvestment strategy, while the negative beta (-0.03) suggests low correlation with broader market movements. Financial health appears stable but reliant on sustained cash flow generation to manage debt obligations.

Growth Trends And Dividend Policy

The company’s growth is likely tied to regulatory-driven demand for environmental services, though its modest net income and high capex limit near-term expansion potential. Wolftank-Adisa does not pay dividends, prioritizing reinvestment in its technical capabilities and project pipeline. Market trends favoring sustainability could support long-term revenue growth, but execution risks remain.

Valuation And Market Expectations

With a market cap of €36.7 million, Wolftank-Adisa trades at a low multiple relative to revenue, reflecting investor skepticism about scalability. The negative beta implies defensive positioning, but limited earnings visibility may deter growth-focused investors. Valuation hinges on its ability to convert project backlog into sustained profitability.

Strategic Advantages And Outlook

Wolftank-Adisa’s niche expertise in environmental remediation provides a defensible market position, supported by regulatory tailwinds. However, its outlook depends on improving capital efficiency and debt management. Strategic focus on high-margin services and geographic expansion could enhance competitiveness, though execution risks and capex intensity remain key challenges.

Sources

Company description, financial data from disclosed filings, and 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