investorscraft@gmail.com

Intrinsic ValueClaranova SE (0N6K.L)

Previous Close£1.24
Intrinsic Value
Upside potential
Previous Close
£1.24

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

Claranova SE operates as a diversified technology company with three core segments: PlanetArt, Avanquest, and myDevices. PlanetArt focuses on personalized e-commerce, offering photo-related products and gifts through platforms like FreePrints and CafePress. Avanquest specializes in software solutions, including antivirus tools (Adaware), PDF management (SodaPDF), and photo editing (inPixio). myDevices provides IoT solutions for asset management, positioning the company in the growing smart technology space. Claranova serves a global customer base, with a strong presence in Europe and the U.S. Its hybrid model—combining e-commerce, software, and IoT—allows it to leverage recurring revenue streams while capitalizing on digital transformation trends. Despite competition from larger players, Claranova maintains niche leadership in personalized products and utility software, supported by its multi-brand strategy and scalable platforms.

Revenue Profitability And Efficiency

Claranova reported revenue of €496 million for FY 2024, reflecting its diversified revenue streams. However, net income stood at a loss of €12 million, with diluted EPS of -€0.17, indicating profitability challenges. Operating cash flow was positive at €39.7 million, suggesting operational efficiency, while capital expenditures were modest at €1.4 million, highlighting capital-light growth in certain segments.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore earnings pressure, likely due to segment-specific costs or investments. Positive operating cash flow demonstrates core business resilience, but elevated total debt of €151.6 million raises questions about leverage. The absence of dividends aligns with reinvestment priorities, though myDevices’ IoT potential could improve capital efficiency long-term.

Balance Sheet And Financial Health

Claranova’s balance sheet shows €36.8 million in cash against €151.6 million in total debt, indicating a leveraged position. The debt-to-equity ratio warrants monitoring, though operating cash flow provides liquidity. The lack of significant capex suggests a focus on asset-light expansion, but sustained losses may strain financial flexibility if not addressed.

Growth Trends And Dividend Policy

Revenue scale hints at growth in e-commerce and software, but profitability remains a hurdle. The company prioritizes reinvestment over dividends, with no dividend payouts. IoT expansion via myDevices could drive future growth, though execution risks persist. Historical losses necessitate clearer path to sustained profitability.

Valuation And Market Expectations

With a market cap of €162 million and a beta of 1.56, Claranova is viewed as a high-risk, high-reward play. Investors likely price in turnaround potential, particularly in IoT, but skepticism persists due to inconsistent profitability. The valuation reflects uncertainty around segment synergies and debt management.

Strategic Advantages And Outlook

Claranova’s multi-segment approach diversifies risk but complicates focus. Strengths include niche software brands and scalable e-commerce platforms, while IoT adoption could unlock new revenue. Near-term challenges include debt servicing and profitability. Success hinges on integrating acquisitions, optimizing costs, and scaling myDevices’ IoT solutions in a competitive market.

Sources

Company filings, London Stock Exchange disclosures

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