investorscraft@gmail.com

Intrinsic Valuewindeln.de SE (WDL.DE)

Previous Close1.53
Intrinsic Value
Upside potential
Previous Close
1.53

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

windeln.de SE operates as a specialized online retailer focusing on baby, toddler, and children’s products across Germany, China, and other European markets. The company’s revenue model is built on direct-to-consumer e-commerce, offering a broad assortment of essentials such as diapers, nutrition, strollers, clothing, and toys through its branded online platforms, including windeln.de, windeln.ch, and bebitus.com. Its presence extends beyond digital channels with a physical retail store in Germany, enhancing its omnichannel strategy. Positioned in the competitive online retail sector, windeln.de differentiates itself through a curated product range tailored for parents, though it faces intense competition from larger e-commerce players and local retailers. The company’s expansion into China and other European markets reflects its ambition to capture growth in niche segments, though execution risks remain high given logistical complexities and regional competition. Its market positioning hinges on convenience, product quality, and localized digital storefronts, but profitability challenges persist due to high customer acquisition costs and thin margins in the baby care segment.

Revenue Profitability And Efficiency

In FY 2020, windeln.de reported revenue of €76.1 million, a decline reflecting broader market pressures and operational challenges. The company posted a net loss of €13.7 million, with diluted EPS at -€1.46, underscoring persistent profitability struggles. Operating cash flow was negative at €7.1 million, while capital expenditures remained modest at €491,000, indicating constrained investment capacity amid cash burn.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight inefficiencies in scaling its e-commerce model. With a diluted EPS of -€1.46, windeln.de’s ability to generate sustainable earnings remains uncertain. Capital efficiency is further strained by negative cash flow, limiting reinvestment opportunities to drive growth or improve margins.

Balance Sheet And Financial Health

windeln.de’s balance sheet shows €8.5 million in cash and equivalents, providing limited liquidity against €2.3 million in total debt. The absence of dividend payouts and a market capitalization near zero reflect severe financial distress. The negative operating cash flow and net losses raise concerns about the company’s ability to meet long-term obligations without additional funding.

Growth Trends And Dividend Policy

Revenue contraction in FY 2020 suggests declining demand or competitive erosion, with no dividend distributions due to unprofitability. The company’s growth trajectory appears challenged, with international expansion efforts yet to yield scalable returns. Strategic pivots may be necessary to stabilize operations and attract investor confidence.

Valuation And Market Expectations

The near-zero market cap and negative beta (-0.60) imply extreme market skepticism about windeln.de’s viability. Valuation metrics are irrelevant given the company’s financial distress, with investors likely pricing in high risk of insolvency or restructuring.

Strategic Advantages And Outlook

windeln.de’s niche focus and omnichannel approach offer theoretical differentiation, but execution risks and cash burn overshadow these advantages. The outlook remains highly uncertain, dependent on operational turnaround or external financing. Without significant restructuring or market repositioning, the company faces existential challenges in a competitive e-commerce landscape.

Sources

Company filings, Deutsche Börse disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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