investorscraft@gmail.com

Intrinsic ValueSporttotal AG (WIG1.DE)

Previous Close0.03
Intrinsic Value
Upside potential
Previous Close
0.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sporttotal AG operates in the global sports and adventure entertainment sector, specializing in the production, broadcasting, and marketing of live events. The company provides end-to-end solutions, including technical equipment for racetracks and sports venues, catering to both organizers and audiences. Its revenue model hinges on media rights, event production fees, and technical services, positioning it as a niche player in the competitive sports media landscape. Sporttotal AG differentiates itself through its integrated approach, combining event logistics with media distribution, though its market share remains modest compared to larger broadcasters. The company’s focus on adventure sports and lesser-covered events allows it to carve out a specialized niche, but scalability challenges persist due to high operational costs and reliance on event-driven revenue streams. Its rebranding from _wige MEDIA AG in 2017 reflects a strategic shift toward sports-centric content, yet profitability remains elusive amid stiff competition from digital platforms and established sports networks.

Revenue Profitability And Efficiency

In FY 2023, Sporttotal AG reported revenue of €44.6 million, but its net income stood at a loss of €8.6 million, reflecting persistent operational challenges. The diluted EPS of -€0.28 underscores inefficiencies, while negative operating cash flow of €4.8 million and capital expenditures of €0.8 million highlight strained liquidity. The company’s cost structure appears unsustainable relative to its revenue scale.

Earnings Power And Capital Efficiency

Sporttotal AG’s negative earnings and cash flow indicate weak capital efficiency, with no clear path to profitability. The absence of positive operating cash flow suggests reliance on external financing to sustain operations, further evidenced by its €4.6 million total debt. The company’s ability to monetize its niche offerings remains unproven, raising concerns about long-term viability.

Balance Sheet And Financial Health

The company’s financial health is precarious, with €1.1 million in cash against €4.6 million in total debt, implying limited liquidity buffers. The negative equity position, inferred from cumulative losses, exacerbates solvency risks. Without significant revenue growth or cost rationalization, Sporttotal AG’s balance sheet may require restructuring to avoid further deterioration.

Growth Trends And Dividend Policy

Sporttotal AG has not paid dividends, reflecting its focus on reinvestment—though growth trends remain weak. The lack of profitability and negative cash flow suggest limited capacity for shareholder returns. Event-driven revenue volatility further complicates predictability, with no clear growth catalysts evident in its current model.

Valuation And Market Expectations

With a market cap of €1.2 million, the company trades at a fraction of its revenue, signaling low investor confidence. The negative beta (-0.34) implies atypical risk-return dynamics, possibly due to illiquidity or niche exposure. Market expectations appear muted, given the absence of earnings and uncertain turnaround prospects.

Strategic Advantages And Outlook

Sporttotal AG’s niche focus on underserved sports events could offer differentiation, but execution risks loom large. The outlook remains challenging unless it achieves cost discipline or secures strategic partnerships. Without operational improvements, the company may struggle to capitalize on its specialized market position.

Sources

Company filings, Deutsche Börse data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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