investorscraft@gmail.com

Intrinsic ValueFenix Outdoor International AG (0QVE.L)

Previous Close£513.00
Intrinsic Value
Upside potential
Previous Close
£513.00

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

Fenix Outdoor International AG operates in the specialty retail sector, focusing on high-quality outdoor products under well-established brands such as Fjällräven, Primus, and Hanwag. The company generates revenue through a mix of direct retail (95 stores across Europe) and e-commerce, targeting outdoor enthusiasts with durable apparel, footwear, and gear. Its vertically integrated model—spanning design, manufacturing, and distribution—enhances control over quality and supply chain efficiency. Fenix Outdoor holds a strong niche position in the premium outdoor segment, competing with global players by emphasizing sustainability, functionality, and Scandinavian design. The Brands segment drives differentiation, while Global Sales and Frilufts expand reach through wholesale and owned retail channels. Its European footprint, particularly in Nordic and German markets, provides stability, though growth opportunities exist in North America and Asia. The company’s focus on direct-to-consumer sales (including e-com) aligns with industry trends, though reliance on discretionary spending exposes it to cyclical demand.

Revenue Profitability And Efficiency

Fenix Outdoor reported revenue of SEK 739.6 million in FY2023, with net income of SEK 31.6 million, reflecting a modest margin of 4.3%. Operating cash flow of SEK 75.9 million underscores healthy liquidity generation, though capital expenditures (SEK -21.5 million) suggest restrained reinvestment. The diluted EPS of SEK 2.37 indicates moderate earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s capital efficiency is tempered by its niche focus, with ROE likely constrained by moderate net income. Operating cash flow covers debt obligations comfortably, but the capital-light retail model limits significant leverage. The Brands segment’s premium pricing supports margins, though scalability remains a challenge given the specialized nature of its products.

Balance Sheet And Financial Health

Fenix Outdoor maintains a conservative balance sheet, with SEK 119.1 million in cash and equivalents against SEK 173.7 million in total debt. The net debt position is manageable, and liquidity appears sufficient for operational needs. The absence of aggressive leverage aligns with its steady-growth strategy.

Growth Trends And Dividend Policy

Growth is likely driven by e-commerce expansion and selective store openings, though macroeconomic headwinds may dampen near-term demand. The dividend of SEK 15 per share signals a commitment to shareholder returns, with a payout ratio that appears sustainable given current earnings.

Valuation And Market Expectations

At a market cap of SEK 7.97 billion, the stock trades at a premium to peers, reflecting its brand equity and direct retail strength. The beta of 0.53 suggests lower volatility, possibly due to its niche positioning and loyal customer base.

Strategic Advantages And Outlook

Fenix Outdoor’s strategic edge lies in its authentic brands and vertical integration, which foster customer loyalty and pricing power. However, reliance on European markets and cyclical demand poses risks. Long-term success hinges on geographic diversification and digital adoption, while maintaining its premium positioning.

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