FBDFootball Business DeskFootball intelligence workspace
Menu
minority investment · Germany · Bundesliga

VfB Stuttgart

Porsche AG investment · 26 Jan 2024

Buyer
Porsche AG
Seller
Primary capital increase
Stake acquired
10.4%
Control
No
Reported consideration
€41.5m
Implied equity value
€399m
League
Bundesliga
Country
Germany
Confidence
MEDIUM
Transaction overview

Porsche AG acquired 10.4% of VfB Stuttgart from Primary capital increase, announced 26 Jan 2024, closing 14 Aug 2024.

Reported consideration was €41.5m. That implies a 100% equity value of €399m (calculated by us). €41.5m of new capital went into the club. A further ~€100m was announced as an investment commitment.

Nearest pre-acquisition revenue was €218m (FY 2023 (calendar year, FY ends 31 Dec)), an equity value / revenue multiple of 1.83x.

Announced
26 Jan 2024
Closed
14 Aug 2024
Stake after transaction
10.4%
Status
completed
Valuation

Reported consideration

What the buyer reportedly paid for the stake

REPORTED

Implied 100% equity value

Calculated: consideration ÷ stake acquired

CALCULATED

Reported club valuation

UNAVAILABLE

Enterprise value

Only shown when debt/cash near the transaction date is established

UNAVAILABLE

Debt assumed / restructured

UNAVAILABLE

Primary capital injection

REPORTED

Total announced investment commitment

Commitments are not purchase price and not valuation

REPORTED
Equity value / revenue:
CALCULATED
Club at acquisition

Nearest pre-acquisition financial year: 2023 (calendar year, FY ends 31 Dec)

Revenue

FILED

Wages

REPORTED

EBITDA

UNAVAILABLE

Net debt

UNDISCLOSED

Net income

FILED
Analyst noteWhat is known, what is uncertain, and how figures were derived

Porsche AG subscribed to new shares in VfB Stuttgart 1893 AG (the club's spun-out professional football company) via a capital increase, reaching 10.41% in two tranches: 5.49% closed 26 Jan 2024 after DFL and Bundeskartellamt clearance, and 5.20% notarised and registered 14 Aug 2024 (originally planned for June 2024). The €41.5m consideration is a primary issue price paid to the AG, not a payment to a selling shareholder; neither party officially disclosed it, but Stuttgarter Zeitung/Nachrichten and kicker consistently report €41.5m (dpa: 'around €40m').

Sources (9)
  1. 2024-01-26 · de — “Porsche signs closing documents after DFL and Bundeskartellamt clearance; first step 5.49% of VfB Stuttgart 1893 AG, second tranche can be acquired June 2024; two supervisory board seats (Meschke, Reimold); DFL deems stake >10% permissible.”

  2. 2024-01-26 · de — “Closing completed; Porsche acquired 5.49% in first step, second tranche of 5.20% planned June 2024; post-deal cap table: e.V. 78.2%, Mercedes-Benz Group 10.4%, Porsche 10.4%, Jako 1.0%; club intends to sell remaining 3.9% via further capital increase (dilution of existing investors).”

  3. 2024-01-26 · de — “No official figure disclosed; reports put total proceeds at around €40m. DFL presidium deemed Porsche stake up to 10.41% compatible with statutes despite Porsche/VW group links (Wolfsburg, Bayern, Ingolstadt).”

  4. 2024-01-26 · de — “Porsche secures 10.4% of VfB AG for €41.5m, in two tranches (5.49% and 5.20%) of c. €20m each; first with Handelsregister entry, second in June. Mercedes-Benz diluted from 11.61% to 10.4%, Jako 1.16% to 1.0%. Overall package >€100m incl. MHP naming rights (€40m/10 yrs) and sponsorship.”

  5. 2024-01-23 · de — “Porsche to acquire just over 10% of VfB AG for €41.5m (two tranches of c. €20m); Mercedes-Benz Group held 11.61%, Jako 1.16%; 2017 spin-off statutes cap external ownership at 24.9%.”

  6. 2024-07-28 · de — “VfB Stuttgart 1893 AG FY2023: record revenue €217.9m (vs. prior record €172.0m in 2019), expenses €217.2m, net profit €0.7m.”

  7. 2024-08-16 · de — “Second tranche: €20m flows in August 2024; subscription certificate notarised 14 Aug 2024 and entered in the Handelsregister; funds earmarked for equity strengthening, not direct transfer spend. Porsche now ~10%, Mercedes ~10%, Jako just over 1%.”

  8. 2023-06-27 · de — “June 2023 letter of intent: Porsche and MHP join as sponsors, Porsche equity stake under review; overall package could exceed €100m; Mercedes-Benz remains anchor investor.”

  9. 2024-07-28 · de — “FY2023 report: revenue almost €218m (+€63m y/y), 2022 loss was €16.6m; personnel costs almost €106m (~€70m licensed players); liabilities not specified beyond 'mid double-digit millions'; both Porsche tranches of €20m received for ~10%.”

Club Deals Radar