investorscraft@gmail.com

Intrinsic ValueVan de Velde N.V. (0IWV.L)

Previous Close£30.20
Intrinsic Value
Upside potential
Previous Close
£30.20

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

Van de Velde NV operates in the luxury lingerie and swimwear segment, targeting women globally through its premium brands PrimaDonna, Marie Jo, Andres Sarda, and Lingerie Styling. The company’s dual-channel strategy combines wholesale distribution with direct-to-consumer retail, including e-commerce platforms and specialized boutiques. This approach allows Van de Velde to maintain control over brand positioning while capturing higher margins in its retail segment. The company’s focus on high-end, fashionable designs positions it as a niche player in the competitive apparel market, catering to discerning customers who prioritize quality and exclusivity. Its long-standing heritage since 1919 lends credibility and trust, reinforcing its premium market positioning. The integration of digital and physical retail channels enhances customer reach and engagement, particularly in key European markets where its brands are well-established.

Revenue Profitability And Efficiency

Van de Velde reported revenue of €206.4 million for the period, with net income of €32 million, reflecting a solid net margin of approximately 15.5%. The company generated €45.9 million in operating cash flow, demonstrating efficient cash conversion from operations. Capital expenditures were modest at €6.4 million, indicating disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €2.52 underscores its earnings power, supported by a capital-light business model. With a low beta of 0.325, Van de Velde exhibits stable earnings relative to market volatility, appealing to risk-averse investors. Its ability to generate consistent cash flow highlights effective capital allocation.

Balance Sheet And Financial Health

Van de Velde maintains a robust balance sheet with €58.9 million in cash and equivalents and total debt of €10.7 million, resulting in a net cash position. This strong liquidity profile provides flexibility for strategic investments or shareholder returns. The low leverage ratio indicates minimal financial risk.

Growth Trends And Dividend Policy

The company’s growth is driven by its premium brand strategy and omnichannel expansion. A dividend of €1.68 per share reflects a commitment to returning capital to shareholders, supported by stable cash flows. The payout ratio appears sustainable given the company’s profitability and low debt levels.

Valuation And Market Expectations

With a market capitalization of €424.3 million, Van de Velde trades at a P/E multiple of approximately 13.2x, aligning with niche luxury apparel peers. The low beta suggests the market perceives it as a defensive play within the consumer cyclical sector.

Strategic Advantages And Outlook

Van de Velde’s strategic advantages lie in its premium brand portfolio and controlled distribution channels. The outlook remains positive, supported by steady demand for luxury lingerie and the company’s ability to adapt to e-commerce trends. Its strong balance sheet positions it well for organic growth or selective acquisitions.

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