investorscraft@gmail.com

Intrinsic ValueMinor Hotels Europe & Americas, S.A. (0OHG.L)

Previous Close£6.50
Intrinsic Value
Upside potential
Previous Close
£6.50

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

NH Hotel Group, S.A. is a prominent player in the global hospitality sector, operating a diversified portfolio of 353 hotels across 30 countries, primarily in Europe and Latin America. The company generates revenue through hotel operations, supplemented by ancillary services such as procurement platforms, call centers, and catering. Its mid-to-upscale positioning caters to both business and leisure travelers, leveraging strategic urban and resort locations. NH Hotel Group competes in a fragmented industry, differentiating itself through operational efficiency, brand consistency, and a strong presence in key markets like Spain, Benelux, and Italy. The company’s subsidiary structure under MHG Continental Holding provides financial stability while allowing localized market adaptation. Its scale and geographic diversity mitigate regional economic risks, though exposure to cyclical travel demand remains a factor. NH Hotel Group’s focus on asset-light growth and digital integration positions it to capitalize on post-pandemic recovery trends in corporate and leisure travel.

Revenue Profitability And Efficiency

NH Hotel Group reported revenue of €2.42 billion for the latest fiscal period, with net income of €211.8 million, reflecting a recovery in travel demand. Diluted EPS stood at €0.49, indicating improved profitability. Operating cash flow was robust at €628.5 million, though capital expenditures of €162.3 million suggest ongoing reinvestment. The company’s operational efficiency is evident in its ability to scale profitability amid post-pandemic normalization.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified geographic footprint and operational leverage. With a beta of 1.55, NH Hotel Group exhibits higher volatility tied to cyclical travel trends. Capital efficiency is balanced between growth investments and debt management, as seen in its €246.9 million total debt against €219.9 million cash reserves. The absence of dividends suggests a focus on reinvestment and balance sheet optimization.

Balance Sheet And Financial Health

NH Hotel Group’s balance sheet reflects a leveraged position, with total debt of €2.47 billion and cash equivalents of €219.9 million. The company’s financial health is moderated by its subsidiary backing and recovering cash flows. While debt levels are elevated, the improving operating cash flow and manageable capex signal gradual deleveraging potential. Liquidity remains adequate for near-term obligations.

Growth Trends And Dividend Policy

Growth is driven by occupancy recovery and strategic market positioning, with no current dividend payout, indicating retained earnings for debt reduction or expansion. The company’s focus on asset-light models and digital integration aligns with industry trends favoring scalability. Regional exposure to Europe and Latin America offers growth diversification but also macroeconomic sensitivity.

Valuation And Market Expectations

With a market cap of €2.75 billion, NH Hotel Group trades at a premium reflective of its recovery trajectory. Investors appear to price in sustained travel demand rebound, though high beta implies expectations of cyclical volatility. Valuation metrics will hinge on occupancy rates and margin stabilization in key markets.

Strategic Advantages And Outlook

NH Hotel Group’s strategic advantages include its extensive European footprint, brand recognition, and operational synergies. The outlook is cautiously optimistic, with recovery momentum offset by macroeconomic uncertainties. Long-term success will depend on leveraging digital tools, optimizing capital structure, and capturing pent-up travel demand, particularly in corporate segments.

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