Home

Deck

AUTO1 Group SE · AG1 · XETRA

AUTO1 is a Berlin-based online used-car platform that buys cars from European consumers at scale and resells them two ways — wholesale to 54,000+ dealers through AUTO1.com (Merchant) and refurbished to consumers through Autohero (Retail).

$27.95
Share price 22 Jun 2026
$6.1B
Market cap 219M shares
$9.60B
Revenue FY2025 +30% YoY
842k
Cars sold FY2025 ~3.1% of Europe
Listed on Xetra in February 2021; the stock opened above $58 and peaked near $59 within days, then collapsed 94% to a $3.48 low by March 2024 — and has since recompounded roughly seven-fold to $27.95, still about half its debut price.
2 · The central tension

Record profit and record cash burn in the same year — the case turns on which one is real

  • The profit. 2025 was AUTO1's first profitable year after a decade of losses: net income of $91.6M, revenue up 30% to $9.60B, and adjusted EBITDA up 81% to $232.1M.
  • The cash. Operating activities consumed $544.1M the same year — mirrored almost exactly by $560.4M of new financing, leaving cash flat at $709.7M. Cumulative operating cash flow since 2022 is roughly −$1.3B.
  • The split read. The bull calls the outflow deliberate, asset-matched working capital that self-liquidates as the car book turns; the bear calls it a structurally negative-cash trader that survives only while the securitization market stays open.
The FY2026 question that settles it: does group operating cash flow turn positive after funding captive-finance growth, without issuing new ABS?
3 · The business

One P&L, two engines with opposite economics

$281.1M
Merchant adj. EBITDA more than the whole group
−$48.9M
Retail adj. EBITDA from −$192.2M in 2021
$1,147 / $3,061
Gross profit per car Merchant vs Retail
842k
Cars sold FY2025 ~809k sourced from consumers

AUTO1 sources roughly 809,000 cars a year directly from consumers and routes each to wholesale (Merchant — 740,732 cars auctioned to 54,000+ dealers) or refurbished retail (Autohero — about 102,000 cars). Merchant already out-earns the entire group and funds Retail's losses; the equity case compresses to whether Retail's per-car loss — now −$482, targeted at +$940 — crosses zero while Merchant keeps climbing.

4 · Valuation & expectations

The market already pays for the inflection

  • Priced for the turn. At $27.95 the stock trades near 38x forward earnings on a 12.1% gross and 1.7% operating margin — a multiple that holds only if Retail flips from drag to primary profit engine.
  • Consensus runs ahead of the run-rate. Street estimates capitalize a roughly +33% FY2026 adjusted-EBITDA acceleration; Q1 2026 delivered +3.0% ($68.5M) on +21.9% unit growth — the profit has not yet followed the volume.
  • The next test is dated. H1 results land 29 July 2026 against a FY2026 guide of $286–315M adjusted EBITDA and 940,000–1,000,000 units; a soft print into that guide is the clearest near-term risk.
Q1's +3.0% against a guide that implies ~+33% is the gap the 29 July print has to start closing.
5 · The balance-sheet optic

'No corporate debt' rests on $1.88B the headline doesn't count

  • The framing. Management presents AUTO1 as carrying no corporate debt. Sitting on the consolidated balance sheet is $1,883.3M of asset-backed securities, issued through fully-consolidated funding vehicles.
  • Non-recourse, but real. The ABS is ring-fenced against pledged cars and receivables, so it is not corporate-recourse leverage — but it is fully consolidated and scales with every car bought. Financial debt rose from ~$670M in 2022 to ~$1.88B in 2025; the equity ratio fell from 27.8% to 24.7%, against a $1,558.5M accumulated deficit.
  • The first crack. A $13.5M impairment on merchant financing in Q1 2026, from a flawed underwriting rollout, is the earliest visible stress in the captive-credit book — small, but exactly the line item to watch as the lending arm scales.
The auditor issued an unqualified opinion and flagged no exception on inventory recoverability or revenue recognition — a real check against the most aggressive short read.
6 · The two-sided picture

A structural case the numbers haven't finished proving

  • What supports it. Merchant alone earned $281.1M of segment adjusted EBITDA in 2025 — more than the whole group — on a pricing dataset management says cannot be replicated without being us; Retail's per-car loss has narrowed four years running and financing attach is only 17% of a 50% ambition.
  • What cuts against it. At ~38x forward the price already capitalizes the unproven Retail inflection, and the 1.7% operating margin leaves almost no cushion against a used-car price shock that would hit margins, inventory value and ABS collateral at once.
  • The honest position. Both sides read the same three facts — the $544.1M cash outflow, the $1.88B of ABS, the $48.9M Retail loss — in opposite directions; the evidence, not the story, decides it.

Watchlist to re-rate: Three things break the tie: Retail adjusted EBITDA at H1 on 29 July — narrowing toward zero or stalling; group operating cash flow after funding captive finance, without new ABS issuance; and Merchant's financing attach rate climbing off 17% toward 50%.