investorscraft@gmail.com

Intrinsic ValueSmartbroker Holding AG (WSO1.DE)

Previous Close9.12
Intrinsic Value
Upside potential
Previous Close
9.12

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

Smartbroker Holding AG operates as a hybrid online broker in Germany, blending the comprehensive product offerings of traditional brokers with the cost-efficient advantages of neo brokers. The company serves retail investors through its flagship platforms, including wallstreet-online.de and ariva.de, which combine brokerage services with financial news, community engagement, and market data. This dual approach positions Smartbroker as a unique player in the German-speaking financial services sector, catering to both active traders and long-term investors. The company’s ecosystem integrates trading, content, and community features, fostering user retention and cross-platform monetization. Despite intense competition from pure-play neo brokers and established incumbents, Smartbroker differentiates itself through its integrated media and brokerage model. Its market position is reinforced by its strong digital presence, particularly in Germany, Austria, and Switzerland, where its portals rank among the most visited financial websites. However, scalability and profitability remain challenges as the company balances growth investments with operational efficiency.

Revenue Profitability And Efficiency

In FY 2023, Smartbroker reported revenue of €48.3 million, reflecting its hybrid revenue streams from brokerage fees and advertising. However, the company posted a net loss of €5.98 million, with diluted EPS at -€0.38, indicating ongoing cost pressures. Operating cash flow was marginally positive at €189,000, but capital expenditures of €717,000 suggest continued investment in platform and technology upgrades.

Earnings Power And Capital Efficiency

The company’s negative net income highlights challenges in translating revenue growth into profitability. With a diluted EPS of -€0.38, earnings power remains constrained, likely due to high customer acquisition costs and competitive pricing in the brokerage segment. Capital efficiency is further strained by negative free cash flow, driven by operational losses and reinvestment needs.

Balance Sheet And Financial Health

Smartbroker’s balance sheet shows €12.26 million in cash and equivalents, providing liquidity but offset by €10.45 million in total debt. The modest cash position relative to debt suggests limited financial flexibility, though no immediate solvency risks are evident. The absence of a significant market capitalization further complicates its equity-raising capacity.

Growth Trends And Dividend Policy

Despite revenue generation, growth is overshadowed by persistent losses. The reported dividend per share of €11.51 appears anomalous given negative earnings, likely reflecting a one-time distribution or data discrepancy. Sustainable dividend payouts seem unlikely unless profitability improves. The company’s focus remains on scaling its hybrid model, but progress is uneven.

Valuation And Market Expectations

With no reported market cap and a high beta of 2.21, Smartbroker’s valuation is speculative, reflecting investor uncertainty. The stock’s volatility suggests sensitivity to broader market trends and sector-specific risks, particularly in fintech and online brokerage.

Strategic Advantages And Outlook

Smartbroker’s integrated media and brokerage model provides a niche advantage, but execution risks persist. The outlook hinges on achieving profitability through cost optimization and user monetization. Success depends on leveraging its community-driven platforms to cross-sell higher-margin services while navigating a crowded competitive landscape.

Sources

Company description, financial data provided

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