investorscraft@gmail.com

Intrinsic ValueBouvet ASA (0HDU.L)

Previous Close£58.00
Intrinsic Value
Upside potential
Previous Close
£58.00

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

Bouvet ASA operates as a specialized IT consultancy and digital services provider, primarily serving clients in Norway, Sweden, and select international markets. The company focuses on designing, developing, and advising on IT solutions, digital communication strategies, and enterprise management services, positioning itself as a trusted partner for businesses undergoing digital transformation. Bouvet’s expertise spans custom software development, system integration, and advisory services, catering to both private and public sector clients. The firm differentiates itself through deep technical proficiency, agile methodologies, and a client-centric approach, which has enabled it to build long-term relationships in a competitive industry. As a mid-sized player in the Nordic IT services market, Bouvet competes with larger global consultancies while leveraging its regional expertise and responsiveness to maintain a strong local presence. The company’s focus on high-value digital solutions aligns with growing demand for cloud, AI, and data-driven services, reinforcing its relevance in an evolving tech landscape.

Revenue Profitability And Efficiency

Bouvet reported revenue of NOK 3.92 billion for the period, with net income of NOK 383 million, reflecting a healthy net margin of approximately 9.8%. The company generated NOK 865 million in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures were modest at NOK 29.8 million, indicating a capital-light business model typical of IT consultancies.

Earnings Power And Capital Efficiency

Diluted EPS stood at NOK 3.69, supported by consistent profitability and efficient operations. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base, with minimal reinvestment requirements. Bouvet’s low beta of 0.68 suggests stable earnings less correlated to broader market volatility.

Balance Sheet And Financial Health

Bouvet maintains a robust balance sheet with NOK 834 million in cash and equivalents against total debt of NOK 316 million, providing ample liquidity and financial flexibility. The conservative leverage profile and strong cash position underscore the company’s ability to fund growth initiatives and shareholder returns without undue financial risk.

Growth Trends And Dividend Policy

The company has demonstrated steady growth in its core Nordic markets, supported by increasing demand for digital transformation services. Bouvet’s dividend policy appears shareholder-friendly, with a dividend per share of NOK 4.00, reflecting a commitment to returning capital while retaining sufficient funds for organic expansion.

Valuation And Market Expectations

With a market capitalization of NOK 8.03 billion, Bouvet trades at a premium reflective of its niche expertise and consistent profitability. The valuation incorporates expectations of sustained demand for IT services in its core markets, balanced against competitive pressures in the consulting sector.

Strategic Advantages And Outlook

Bouvet’s regional focus and technical specialization provide a defensible market position, though scalability beyond the Nordics remains a challenge. The company is well-positioned to benefit from ongoing digitalization trends, but must continue investing in high-growth service areas to maintain its competitive edge. The outlook remains stable, with execution risk tied to talent retention and project delivery capabilities.

Sources

Company filings, market data

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