investorscraft@gmail.com

Intrinsic ValueCreades AB (0QI9.L)

Previous Close£69.30
Intrinsic Value
Upside potential
Previous Close
£69.30

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

Creades AB is a Sweden-based private equity and venture capital firm specializing in investments across various stages, from seed to buyout, primarily targeting small and medium-sized enterprises in Sweden. The firm focuses on deploying capital between SEK 100 million and SEK 300 million, often securing majority stakes and board representation to actively influence portfolio companies. Its investment strategy leverages personal and balance sheet capital, emphasizing long-term value creation through strategic oversight and operational improvements. Operating in the competitive financial services sector, Creades differentiates itself by concentrating on domestic opportunities, where local expertise and relationships provide a competitive edge. The firm’s diversified approach across venture capital, growth equity, and buyouts mitigates sector-specific risks while capitalizing on Sweden’s robust SME ecosystem. With a foundation in active ownership, Creades aims to unlock value in underperforming or high-potential businesses, positioning itself as a key player in Scandinavia’s mid-market investment landscape.

Revenue Profitability And Efficiency

Creades reported revenue of SEK 1.29 billion and net income of SEK 1.20 billion for the period, reflecting strong profitability with an EPS of SEK 8.85. The firm’s operating cash flow stood at SEK 190 million, while capital expenditures were negligible, indicating efficient capital deployment without significant reinvestment needs. This underscores a lean operational model focused on financial returns.

Earnings Power And Capital Efficiency

The firm’s high net income relative to revenue suggests robust earnings power, driven by effective portfolio management and strategic exits. With no debt and SEK 717 million in cash, Creades maintains a conservative capital structure, enabling flexibility for opportunistic investments. The absence of leverage highlights a disciplined approach to risk management and capital allocation.

Balance Sheet And Financial Health

Creades boasts a strong balance sheet with SEK 717 million in cash and no debt, underscoring financial stability. The firm’s equity-heavy structure supports its investment strategy without liquidity constraints. This conservative positioning provides resilience against market volatility and aligns with its long-term investment horizon.

Growth Trends And Dividend Policy

While specific growth metrics are undisclosed, the firm’s focus on active ownership and value creation suggests organic growth through portfolio improvements. A dividend of SEK 1.6 per share indicates a commitment to shareholder returns, balancing reinvestment needs with income distribution. The policy reflects confidence in sustained cash generation.

Valuation And Market Expectations

With a market cap of SEK 10.66 billion and a beta of 1.25, Creades is perceived as moderately volatile relative to the market. Investors likely price in its niche expertise and Sweden-centric strategy, though broader private equity trends may influence valuation multiples. The firm’s cash-rich position could signal undervaluation if deployment opportunities arise.

Strategic Advantages And Outlook

Creades benefits from deep local knowledge, a disciplined investment approach, and a strong balance sheet. Its focus on Swedish SMEs provides a defensible niche, while active ownership enhances value. The outlook remains positive, contingent on identifying high-potential targets and executing value-enhancing strategies in a competitive environment.

Sources

Company description, financial data provided

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