Original-Research: Borussia Dortmund GmbH & Co KGaA (von NuWays AG): Buy
|
Original-Research: Borussia Dortmund GmbH & Co KGaA - from NuWays AG
Classification of NuWays AG to Borussia Dortmund GmbH & Co KGaA
What lies ahead for BVB in 2025? After an eventful 2024, where BVB reached the UCL final but also performed below their capabilities in the Bundesliga, the team will kick off 2025 on Friday against reigning champions Bayer Leverkusen. An opportunity for us to analyze what lies ahead for the club. Bundesliga. With 19 games to go, BVB is entering the year in 6th place in the Bundesliga standings. While the first half of the season could be described as a double-edged sword, as the team dominated at home while struggling away, the team is still only 2 points behind 4th place, the first rank enabling for UCL qualification. In our view, especially the away win at Wolfsburg right before the Christmas break should serve as an encouragement for the reminder of the season. Yet, the team needs to sustainably pick up their performance away from Dortmund while simultaneously maintaining the strong home game record, in order to finish Top-4 in the league, in our view. As outlined previously, qualifying for the UCL is crucial given that the UEL prize money amounts to only 23% of the UCL prize money. While this could financially be offset by the participation in the FIFA CWC, it would also harm BVB’s ability to get new players, as top-class players in most cases seek to play for a UCL side. Speaking of the CWC, FIFA still has not announced specifics on prize money distribution. However, DAZN recently signed a deal with FIFA to broadcast the entire tournament in a € 1bn deal according to WSJ. The British streaming service will be awarded exclusive rights for worldwide distribution. Hence, it is still to be seen, if the reported € 50m minimum prize money for all 32 participants will become reality. Mind you, we do not include the CWC in our estimates until final prize money details are disclosed. UCL. As outlined in our previous update, BVB is well positioned to qualify directly for the round of 16 via a Top-8 position in the league phase. This would guarantee the club an additional € 13m in TV marketing sales. Sponsoring. At the end of the season, the contracts with shirt sponsors Evonik and 1&1 expire, which is offering further upside in terms of sponsoring sales, in our view, given the continued positive development of the club in the past 5 years. We hence reiterate BUY with an unchanged € 5.50 PT based on DCF. You can download the research here: http://www.more-ir.de/d/31593.pdf For additional information visit our website: https://www.nuways-ag.com/research-feed Contact for questions: NuWays AG - Equity Research Web: www.nuways-ag.com Email: research@nuways-ag.com LinkedIn: https://www.linkedin.com/company/nuwaysag Adresse: Mittelweg 16-17, 20148 Hamburg, Germany ++++++++++ Diese Meldung ist keine Anlageberatung oder Aufforderung zum Abschluss bestimmter Börsengeschäfte. Offenlegung möglicher Interessenskonflikte nach § 85 WpHG beim oben analysierten Unternehmen befinden sich in der vollständigen Analyse. ++++++++++
The EQS Distribution Services include Regulatory Announcements, Financial/Corporate News and Press Releases. |
||||||||||||||||||||
2063207 08.01.2025 CET/CEST
Boersengefluester.de (BGFL) provides an overview of the key figures on sales, earnings, cash flow and dividends to help you better assess the fundamental development of the respective companies. All information is entered manually in our database - the source is the respective annual reports. All estimates for future figures are provided by BGFL.
| The most important financial data at a glance | ||||||||
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | ||
| Sales1 | 370,20 | 334,17 | 351,65 | 418,24 | 509,11 | 503,00 | 0,00 | |
| EBITDA1,2 | 62,99 | 38,95 | 80,76 | 123,22 | 150,26 | 117,00 | 0,00 | |
| EBITDA-Margin3 | 17,02 | 11,66 | 22,97 | 29,46 | 29,51 | 23,26 | 0,00 | |
| EBIT1,4 | -43,14 | -72,09 | -29,18 | 16,91 | 45,93 | 0,00 | 0,00 | |
| EBIT-Margin5 | -11,65 | -21,57 | -8,30 | 4,04 | 9,02 | 0,00 | 0,00 | |
| Net Profit (Loss)1 | -43,95 | -72,81 | -35,06 | 9,55 | 44,31 | 11,00 | 0,00 | |
| Net-Margin6 | -11,87 | -21,79 | -9,97 | 2,28 | 8,70 | 2,19 | 0,00 | |
| Cashflow1,7 | -0,36 | 15,95 | 35,07 | 54,43 | 47,20 | 41,00 | 0,00 | |
| Earnings per share8 | -0,48 | -0,79 | -0,33 | 0,09 | 0,40 | 0,12 | 0,26 | |
| Dividend per share8 | 0,00 | 0,00 | 0,00 | 0,00 | 0,06 | 0,06 | 0,06 | |
1 in Mio. Euro; 2 EBITDA = Earnings before interest, taxes, depreciation and amortisation; 3 EBITDA in relation to sales; 4 EBIT = Earnings before interest and taxes; 5 EBIT in relation to sales; 6 Net profit (-loss) in relation to sales; 7 Cashflow from operations; 8 in Euro; Source: boersengefluester.de
Auditor: Deloitte
All relevant valuation ratios, dates and other investor information on your share at a glance. Good to know: All data comes from boersengefluester.de and is updated daily. This means you are always up to date. You can get brief explanations of the key figures by moving the cursor or mouse over the relevant field.
| INVESTOR-INFORMATION | ||||||
| ©boersengefluester.de | ||||||
| Borussia Dortmund | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| 549309 | DE0005493092 | GmbH & Co. KGaA | 348,30 Mio € | 30.10.2000 | Kaufen | 9F39FFX2+69 |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 10,18 | 24,80 | 0,41 | -39,44 | 1,09 | 7,38 | 0,68 |
|
Dividend '2022 in € |
Dividend '2023 in € |
Dividend '2024e in € |
Div.-Yield '2024e in % |
| 0,00 | 0,06 | 0,06 | 1,90% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 25.11.2024 | 14.11.2024 | 14.02.2025 | 15.05.2025 | 27.09.2024 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -4,77% | -11,87% | +0,48% | -13,68% | -71,32% |
Founded in 2013 by Gereon Kruse, the financial portal boersengefluester.de is all about German shares - with a clear focus on second-line stocks. In addition to traditional editorial articles, the site stands out in particular thanks to a large number of self-developed analysis tools. All tools are based on a completely self-maintained database for more than 650 shares. As a result, boersengefluester.de produces Germany's largest profit and dividend forecast.
Contact
