investorscraft@gmail.com

Intrinsic ValueHolidayCheck Group AG (0G8Z.L)

Previous Close£3.70
Intrinsic Value
Upside potential
Previous Close
£3.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HolidayCheck Group AG operates as a transaction-based online travel platform, specializing in hotel ratings, holiday bookings, and weather information services across multiple European markets. The company generates revenue primarily through commission-based travel bookings, including package tours, hotels, cruises, and rental cars, supplemented by advertising income from its weather portal, Weer-Online.nl. As a subsidiary of Burda Digital SE, it leverages digital expertise to enhance its competitive positioning in the fragmented European online travel sector. HolidayCheck differentiates itself through a user-centric platform that combines travel reviews with booking functionality, catering to leisure travelers seeking trusted recommendations. The company operates in a highly competitive industry dominated by global players, but its niche focus on curated travel experiences and localized weather services provides a defensible market position. Its dual revenue model—transaction fees and advertising—helps mitigate cyclical risks inherent in the travel sector.

Revenue Profitability And Efficiency

In FY 2021, HolidayCheck reported revenue of €67.4 million, with net income of €2.36 million, reflecting a recovery from pandemic-driven disruptions. The diluted EPS of €0.0271 indicates modest profitability, while operating cash flow of €8,352 suggests efficient working capital management. Capital expenditures were negligible (-€79), highlighting a capital-light business model reliant on digital infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by the cyclical nature of travel demand, though its asset-light structure supports capital efficiency. With minimal capex requirements, HolidayCheck can reinvest cash flow into platform enhancements or marketing to drive user acquisition, though its net income margin (~3.5%) underscores sensitivity to macroeconomic shocks.

Balance Sheet And Financial Health

HolidayCheck maintains a robust balance sheet, with €38.2 million in cash and equivalents against €6.1 million in total debt, indicating strong liquidity. The low debt-to-equity ratio suggests minimal financial leverage, providing flexibility to navigate industry volatility or pursue strategic investments.

Growth Trends And Dividend Policy

Post-pandemic recovery trends likely supported 2021 revenue growth, though long-term growth depends on market share gains in Europe’s competitive online travel sector. The company paid a dividend of €0.22 per share, signaling confidence in cash flow stability, but sustainability hinges on sustained travel demand.

Valuation And Market Expectations

At a market cap of €232 million, the stock trades at ~3.4x revenue, reflecting cautious optimism about travel sector recovery. The low beta (0.33) suggests relative insulation from broader market swings, though investor sentiment remains tied to discretionary spending trends.

Strategic Advantages And Outlook

HolidayCheck’s integration of reviews and bookings creates a sticky user experience, while its Burda Digital backing provides strategic support. However, the outlook depends on Europe’s travel rebound and competitive dynamics, with scale limitations posing a challenge against larger OTAs.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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