investorscraft@gmail.com

Intrinsic ValueMoltiply Group S.p.A. (0O2B.L)

Previous Close£35.85
Intrinsic Value
Upside potential
Previous Close
£35.85

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

Gruppo MutuiOnline S.p.A. operates as a diversified financial services provider in Italy, specializing in retail credit and insurance brokerage alongside credit-related outsourcing. The company’s Broking division leverages digital platforms like mutuionline.it and prestitionline.it to distribute mortgage and consumer loans, while also aggregating insurance and credit products under Segugio.it. Its BPO division offers comprehensive outsourcing solutions, including loan processing, underwriting, and administrative services for banks and insurers. Positioned at the intersection of fintech and traditional financial services, the company capitalizes on Italy’s growing digital lending market, differentiating itself through multi-channel distribution and integrated technology platforms. Its subsidiary brands, such as trovaprezzi.it and fondionline.it, further diversify revenue streams by tapping into e-commerce comparisons and mutual fund distribution. This hybrid model—combining brokerage with BPO—strengthens its resilience against sector volatility while fostering cross-selling opportunities.

Revenue Profitability And Efficiency

In FY 2024, Gruppo MutuiOnline reported revenue of €469.2 million, with net income of €41.7 million, reflecting a net margin of approximately 8.9%. Operating cash flow stood at €101.5 million, underscoring efficient cash generation. Capital expenditures were modest at €4.3 million, indicating a capital-light model focused on digital infrastructure and platform scalability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.10 demonstrates steady earnings power, supported by its dual revenue streams from broking fees and BPO services. Its asset-light structure and technology-driven operations contribute to high capital efficiency, though the beta of 1.685 suggests sensitivity to broader financial market fluctuations.

Balance Sheet And Financial Health

Gruppo MutuiOnline maintains a solid liquidity position with €137.5 million in cash and equivalents, against total debt of €338.1 million. The balance sheet reflects prudent leverage, with debt primarily supporting operational scalability rather than aggressive expansion.

Growth Trends And Dividend Policy

The company’s growth is tied to Italy’s digital financial services adoption, with its multi-brand strategy mitigating reliance on any single product. A dividend of €0.12 per share signals a commitment to shareholder returns, though payout ratios remain conservative to retain flexibility for organic investments.

Valuation And Market Expectations

With a market cap of €1.83 billion, the stock trades at a premium reflective of its niche positioning in Italy’s fintech landscape. Investors likely price in sustained digital penetration and cross-selling synergies across its platforms.

Strategic Advantages And Outlook

Gruppo MutuiOnline’s integrated digital brokerage and BPO model provides a competitive edge in Italy’s fragmented financial services market. Near-term risks include interest rate volatility and regulatory scrutiny, but its diversified revenue base and technology investments position it for long-term resilience.

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