investorscraft@gmail.com

Intrinsic ValueWavestone S.A. (0G1T.L)

Previous Close£52.00
Intrinsic Value
Upside potential
Previous Close
£52.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wavestone SA operates as a leading management and digital consulting firm, specializing in high-value advisory services across diverse industries including finance, telecom, media, consumer goods, and public sectors. The company leverages deep sector expertise to deliver strategic transformation, digital innovation, and operational efficiency solutions, positioning itself as a trusted partner for enterprises navigating complex technological and regulatory landscapes. With a strong foothold in France and expanding international presence, Wavestone differentiates itself through a client-centric approach, blending consulting rigor with agile methodologies to drive measurable business outcomes. Its market position is reinforced by a reputation for excellence in digital transformation, cybersecurity, and data governance, catering to both large corporations and public institutions. The firm’s ability to adapt to evolving market demands, such as cloud adoption and AI integration, underscores its resilience in the competitive consulting space.

Revenue Profitability And Efficiency

Wavestone reported revenue of €701.1 million for FY 2024, reflecting steady demand for its consulting services. Net income stood at €58.2 million, with a diluted EPS of €2.71, indicating robust profitability. Operating cash flow of €81.8 million highlights efficient working capital management, while modest capital expenditures of €3.1 million suggest a capital-light business model.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, supported by its high-margin consulting services and scalable delivery model. With an operating cash flow significantly exceeding net income, Wavestone efficiently converts earnings into cash, enabling reinvestment in growth initiatives and shareholder returns. Its capital efficiency is further evidenced by a lean balance sheet and disciplined cost structure.

Balance Sheet And Financial Health

Wavestone maintains a solid financial position, with €77.5 million in cash and equivalents against total debt of €84.4 million, reflecting manageable leverage. The balance sheet is well-structured to support organic growth and strategic acquisitions, with no immediate liquidity concerns. The firm’s conservative debt profile aligns with its stable cash flow generation.

Growth Trends And Dividend Policy

The company has exhibited consistent growth, driven by digital transformation trends and cross-sector demand for consulting expertise. A dividend of €0.38 per share signals a commitment to returning capital to shareholders while retaining flexibility for future investments. Wavestone’s growth strategy emphasizes geographic expansion and deepening industry specialization.

Valuation And Market Expectations

With a market cap of €1.27 billion, Wavestone trades at a premium reflective of its niche expertise and growth potential. Investors likely value its recurring revenue streams and resilience to economic cycles, though competition in the consulting sector remains a key monitorable.

Strategic Advantages And Outlook

Wavestone’s strategic advantages lie in its sector-specific knowledge, agile delivery model, and strong client relationships. The outlook remains positive, supported by tailwinds in digital adoption and regulatory complexity. Execution on international expansion and talent retention will be critical to sustaining its competitive edge.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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