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
Superb run secures UCL qualification; chg. Thanks to a 3-0 home victory on Saturday, BVB has secured qualification for the 2025/26 UEFA Champions League (UCL) on the last matchday of the season. From the perspective of before this matchday, that was certainly not a surprise. In March, however, BVB were still 10 points behind 4th place after a 2-0 defeat in Leipzig, leading us to put only a 10% likelihood on the club’s UCL hopes. However, following a superb winning streak with 7 victories out of the last 8 Bundesliga matches, where the only draw was a 2-2 at Bayern, BVB jumped from 11th to 4th place. Why is this so important? The UCL is the most competitive club competition in the world and therefore UEFA’s flagship event, leading to correspondingly high prize money. In fact, while the overall prize money in the UCL is € 2.44bn, it is only € 565 in the UEFA Europa League (UEL) and only € 285m in the UEFA Conference League (UECL). According to our calculations and forecasts, BVB will be able to achieve € 78m in UCL related TV marketing sales next season. In contrast, this figures would have been at € 23m in the UEL and at € 14m in the UECL and of course at € 0 when failing entirely to qualify for a European competition. UCL qualification was thus crucial for the club and does now open up significant opportunities on the transfer market in our view. Combined with potential departures of talented players like Jamie Gittens (€ 50m market value) or Nico Schlotterbeck (€ 40m), the club will receive an estimated $ 51m from participating in the 2025 FIFA Club World Cup, which takes place in the US during the summer. In our view, management should be able to built a strong team around the already strong foundation of the squad with these funds, making us confident that in contrast to this season BVB will easily qualify for UCL in the coming season. A first step here was the permanent signing of defender Daniel Svensson, who has been on loan at the club since January. In 11 Bundesliga matches, he was able to produce solid stats including 2 assists and 1 goal. Reiterate BUY with an unchanged € 5.20 PT based on DCF. +++ Register here for our digital roundtable tomorrow, where CFO Thomas Treß will provide investors with a business update following the Bundesliga season +++ You can download the research here: http://www.more-ir.de/d/32650.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. |
||||||||||||||||||||
2140004 19.05.2025 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 | 2024 | 2025e | ||
| Sales1 | 370,20 | 334,17 | 351,65 | 418,24 | 509,11 | 526,02 | 510,00 | |
| EBITDA1,2 | 62,99 | 38,95 | 80,76 | 123,22 | 150,26 | 115,85 | 130,00 | |
| EBITDA-Margin3 | 17,02 | 11,66 | 22,97 | 29,46 | 29,51 | 22,02 | 25,49 | |
| EBIT1,4 | -43,14 | -72,09 | -29,18 | 16,91 | 45,93 | 10,51 | 22,00 | |
| EBIT-Margin5 | -11,65 | -21,57 | -8,30 | 4,04 | 9,02 | 2,00 | 4,31 | |
| Net Profit (Loss)1 | -43,95 | -72,81 | -35,06 | 9,55 | 44,31 | 6,50 | 0,00 | |
| Net-Margin6 | -11,87 | -21,79 | -9,97 | 2,28 | 8,70 | 1,24 | 0,00 | |
| Cashflow1,7 | -0,36 | 15,95 | 35,07 | 54,43 | 47,20 | 57,71 | 0,00 | |
| Earnings per share8 | -0,48 | -0,79 | -0,33 | 0,09 | 0,40 | 0,06 | 0,20 | |
| 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 | 367,07 Mio € | 30.10.2000 | Kaufen | 9F39FFX2+69 |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 12,31 | 25,69 | 0,48 | -41,56 | 1,15 | 6,36 | 0,70 |
|
Dividend '2023 in € |
Dividend '2024 in € |
Dividend '2025e in € |
Div.-Yield '2025e in % |
| 0,06 | 0,06 | 0,06 | 1,80% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 24.11.2025 | 14.11.2025 | 14.02.2025 | 15.05.2025 | 26.09.2025 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -3,76% | -5,19% | +5,89% | +1,06% | -69,77% |
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
