investorscraft@gmail.com

Intrinsic ValueAiresis S.A. (0QQV.L)

Previous Close£0.62
Intrinsic Value
Upside potential
Previous Close
£0.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Airesis SA operates as a Switzerland-based private equity and venture capital firm with a specialized focus on small to mid-sized companies, particularly in the sports brands sector. The firm employs a diversified investment strategy, targeting early to late-stage ventures, growth capital, buyouts, and pre-IPO transactions. It typically seeks controlling stakes, often taking board seats, and holds investments for three to seven years, with a preference for majority ownership. Beyond sports brands, Airesis also allocates capital to real estate and brand development, reflecting a broad yet selective approach to value creation. The firm’s dual focus on long-term growth and shorter-term finance division investments—ranging from one to two years—demonstrates flexibility in capital deployment. Despite its niche positioning in leisure and consumer cyclical sectors, Airesis faces competition from larger private equity players, though its concentrated expertise in sports-related assets provides differentiation. The firm’s historical rebranding from HPI Holding SA underscores its evolving strategy, while its Swiss base and lean operational structure suggest a disciplined, regionally anchored investment philosophy.

Revenue Profitability And Efficiency

Airesis reported revenue of CHF 121.0 million for FY 2023, but net income remained negative at CHF -29.3 million, reflecting challenges in portfolio performance or operational costs. The diluted EPS of -0.47 further highlights profitability pressures. Operating cash flow was modestly positive at CHF 3.3 million, though capital expenditures of CHF -4.7 million indicate ongoing investment outlays, potentially straining near-term liquidity.

Earnings Power And Capital Efficiency

The firm’s negative net income and EPS suggest limited earnings power in the current cycle, likely due to underperforming investments or high holding costs. Capital efficiency metrics are unclear without segment-level data, but the balance sheet’s debt load (CHF 107.9 million) relative to cash (CHF 2.9 million) raises questions about leverage management and return on invested capital.

Balance Sheet And Financial Health

Airesis’s financial health appears constrained, with total debt significantly outweighing cash reserves. The CHF 107.9 million debt burden against CHF 2.9 million in cash suggests liquidity risks, though the absence of dividend payouts may preserve capital. The firm’s ability to service debt hinges on portfolio exits or improved operational cash flows, which remain uncertain given FY 2023 results.

Growth Trends And Dividend Policy

Growth trends are ambiguous without historical comparables, but the lack of dividends aligns with the firm’s reinvestment-focused strategy. The sports brand niche could offer upside if consumer demand rebounds, though the negative net income and high leverage temper near-term optimism. Portfolio turnover in the finance division (15–20 annual investments) may provide shorter-term liquidity but adds execution risk.

Valuation And Market Expectations

With a market cap of CHF 4.5 million and a beta of 0.71, Airesis is priced as a high-risk, low-liquidity micro-cap. Investors likely discount its equity due to profitability challenges and leverage, though its specialized sports brand focus could attract niche value seekers if turnaround prospects improve.

Strategic Advantages And Outlook

Airesis’s strategic edge lies in its sector-specific expertise and controlling-stake approach, which may unlock value in underserved markets. However, the outlook remains cautious given financial strain and macroeconomic headwinds in consumer cyclical sectors. Successful exits or portfolio monetization are critical to stabilizing the balance sheet and restoring investor confidence.

Sources

Company description, financials, and market data provided by user; no external filings cited.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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