investorscraft@gmail.com

Intrinsic ValueeQ Oyj (0DK7.L)

Previous Close£11.18
Intrinsic Value
Upside potential
Previous Close
£11.18

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

eQ Oyj operates as a specialized investment manager with a focus on private equity and venture capital funds, primarily targeting Northern European and North American markets. The firm generates revenue through asset management services, corporate finance advisory, and direct investments in funds, particularly those in the €50-500 million range. Its core offerings include fund-of-funds investments and secondary market transactions, catering to institutional and high-net-worth clients seeking diversified exposure to private markets. eQ Oyj distinguishes itself through deep regional expertise in Nordic and Baltic markets, complemented by selective global allocations. The firm’s investment strategy emphasizes mid-market buyout funds and technology-focused venture capital, aligning with growth trends in digital transformation and innovation-driven sectors. Its market position is reinforced by a long-standing track record since its founding in 2000, though it faces competition from larger global asset managers and regional peers. The firm’s niche focus on secondary transactions and primary fund commitments provides a differentiated value proposition in a crowded financial services landscape.

Revenue Profitability And Efficiency

In its most recent fiscal year, eQ Oyj reported revenue of €66.2 million and net income of €27.4 million, reflecting a robust net margin of approximately 41%. The firm’s operating cash flow stood at €14.8 million, with minimal capital expenditures (-€0.1 million), indicating efficient capital deployment. Diluted EPS of €0.65 underscores its earnings capacity relative to its share count.

Earnings Power And Capital Efficiency

The firm’s earnings power is driven by recurring management fees and performance-based income from its fund investments. With a beta of 0.54, eQ Oyj demonstrates lower volatility compared to broader markets, suggesting stable cash flows. Its capital efficiency is evident in its ability to generate substantial net income relative to its revenue base, though its smaller scale limits absolute profitability versus larger asset managers.

Balance Sheet And Financial Health

eQ Oyj maintains a conservative balance sheet, with €7.98 million in cash and equivalents against total debt of €3.96 million, indicating strong liquidity. The firm’s low leverage and solid cash position provide flexibility for strategic investments or shareholder returns, though its modest size may constrain aggressive expansion.

Growth Trends And Dividend Policy

The firm’s growth is tied to the expansion of private equity and venture capital markets, particularly in its core regions. A dividend per share of €0.73 reflects a commitment to returning capital to shareholders, supported by stable cash flows. However, its growth trajectory may be tempered by competition and market cyclicality.

Valuation And Market Expectations

With a market capitalization of €461.7 million, eQ Oyj trades at a premium to its book value, reflecting investor confidence in its niche expertise. The firm’s lower beta suggests it is perceived as a defensive play within financial services, though its valuation multiples should be benchmarked against peers for fuller context.

Strategic Advantages And Outlook

eQ Oyj’s regional focus and specialized fund-of-funds model provide strategic advantages in underserved markets. Its outlook hinges on sustained demand for private market exposure, though macroeconomic headwinds could impact fund performance. The firm’s ability to maintain fee income and capitalize on secondary market opportunities will be critical to long-term success.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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