investorscraft@gmail.com

Intrinsic ValueCALIDA Holding AG (0QP3.L)

Previous Close£12.10
Intrinsic Value
Upside potential
Previous Close
£12.10

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

CALIDA Holding AG operates in the global apparel industry, specializing in premium and functional clothing across three core segments: CALIDA, AUBADE, and LAFUMA MOBILIER. The CALIDA segment focuses on underwear, sleepwear, and swimwear, while AUBADE is positioned as a luxury lingerie brand. LAFUMA MOBILIER caters to outdoor and leisure activities with hiking gear and camping equipment. The company leverages a hybrid distribution model, combining e-commerce with traditional retail, to serve diverse markets in Europe, Asia, and the U.S. CALIDA’s strategic emphasis on quality and brand differentiation allows it to compete in both mass-market and premium niches. Its multi-brand approach mitigates sector-specific risks while capitalizing on consumer trends in comfort, sustainability, and outdoor lifestyles. The company’s Swiss heritage and design-centric ethos reinforce its credibility in competitive segments like lingerie and performance apparel.

Revenue Profitability And Efficiency

CALIDA reported revenue of CHF 231 million in the latest fiscal year, with net income of CHF 14.9 million, reflecting a net margin of approximately 6.5%. Operating cash flow stood at CHF 37.1 million, indicating efficient working capital management. Capital expenditures of CHF 4.2 million suggest moderate reinvestment needs, aligning with its asset-light e-commerce and wholesale model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 0.0631 underscores modest but stable earnings power. With an operating cash flow significantly exceeding net income, CALIDA demonstrates strong cash conversion, supporting its ability to fund growth and shareholder returns without excessive leverage. The capital-light structure of its e-commerce operations enhances return on invested capital.

Balance Sheet And Financial Health

CALIDA maintains a conservative balance sheet, with CHF 17.4 million in cash and equivalents against total debt of CHF 34.5 million. The debt level appears manageable, given its cash flow generation. The absence of aggressive leverage suggests financial flexibility to navigate cyclical demand swings in the apparel sector.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the dividend payout of CHF 0.17647 per share indicates a commitment to returning capital to shareholders. The company’s focus on digital sales and premium branding could drive incremental growth, though macroeconomic headwinds may temper near-term expansion.

Valuation And Market Expectations

With a market cap of CHF 139.8 million, CALIDA trades at a P/E multiple derived from its modest earnings. The beta of 0.559 suggests lower volatility relative to the broader market, reflecting investor perception of its defensive positioning in niche apparel categories.

Strategic Advantages And Outlook

CALIDA’s multi-brand strategy and hybrid distribution provide resilience against sector disruptions. Its emphasis on digital transformation and premium branding aligns with post-pandemic consumer shifts toward comfort and sustainability. However, reliance on European markets and exposure to input cost inflation remain key monitorable risks.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and exchange filings.

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