investorscraft@gmail.com

Intrinsic ValueMultitude SE (0R4W.L)

Previous Close£6.29
Intrinsic Value
Upside potential
Previous Close
£6.29

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

Multitude SE operates as a diversified financial services provider, specializing in digital banking and lending solutions for retail and small business clients across Europe. The company’s core revenue model is driven by interest income from microloans, installment loans, and revolving credit facilities, supplemented by fee-based services such as payments, transfers, and deposit accounts. Its product portfolio includes Primeloan, PlusLoans, and working capital financing, tailored to underserved segments with limited access to traditional banking. Multitude SE distinguishes itself through a fully digital platform, enabling rapid loan approvals and seamless customer experiences. The company maintains a strong presence in Northern, Western, and Eastern Europe, leveraging regional regulatory frameworks and local market expertise. Despite competition from traditional banks and fintech disruptors, Multitude SE has carved a niche by focusing on flexibility, transparency, and customer-centric innovation. Its rebranding from Ferratum Oyj in 2021 reflects a strategic shift toward a broader financial ecosystem, though its market position remains weighted toward higher-risk, short-term lending.

Revenue Profitability And Efficiency

In FY 2023, Multitude SE reported revenue of €232.9 million, with net income of €11.1 million, translating to a diluted EPS of €0.51. Operating cash flow was robust at €139.4 million, though capital expenditures of €10.8 million indicate ongoing investments in technology and platform scalability. The company’s profitability metrics suggest moderate efficiency, with room for improvement in cost management relative to peer fintech firms.

Earnings Power And Capital Efficiency

Multitude SE’s earnings power is underpinned by its high-margin lending operations, though its beta of 1.19 reflects sensitivity to macroeconomic volatility. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its market cap, but its reliance on short-term borrowing and niche lending segments introduces cyclical risks.

Balance Sheet And Financial Health

The company maintains a solid liquidity position, with €283.7 million in cash and equivalents against total debt of €97.8 million. This conservative leverage ratio provides flexibility, though the nature of its loan portfolio—predominantly unsecured—warrants scrutiny of credit risk exposure, particularly in economic downturns.

Growth Trends And Dividend Policy

Multitude SE’s growth is tied to digital adoption in its core markets, with dividends of €0.44 per share signaling confidence in cash flow stability. However, its small market cap (€107.7 million) and regional focus may limit scalability compared to global fintech peers.

Valuation And Market Expectations

The market appears to price Multitude SE as a niche player, with valuation metrics reflecting its hybrid fintech-banking model. Investor expectations likely hinge on its ability to diversify revenue streams beyond high-interest lending.

Strategic Advantages And Outlook

Multitude SE’s agility and digital-first approach are key advantages, but its outlook depends on regulatory compliance and macroeconomic resilience. Expansion into deposit services and SME financing could offset risks in its core lending business.

Sources

Company filings, London Stock Exchange disclosures

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