investorscraft@gmail.com

Intrinsic ValueAllane SE (0R88.L)

Previous Close£9.60
Intrinsic Value
Upside potential
Previous Close
£9.60

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

Allane SE operates as a vehicle leasing and fleet management company, serving corporate and private customers across Germany, Austria, Switzerland, France, and the Netherlands. The company’s core revenue model is built on leasing financing, fleet management services, and online retail sales of vehicles. Its Leasing segment offers end-to-end solutions, including vehicle procurement, maintenance, insurance handling, and digital configuration tools, while the Fleet Management segment provides analytics-driven fleet optimization and used vehicle sales. Allane differentiates itself through digital platforms like FleetIntelligence and Multibid Configurator, which enhance operational efficiency for clients. As a subsidiary of Hyundai Capital Bank Europe, it benefits from synergies in financing and mobility solutions. The company competes in a fragmented market but maintains a strong position due to its integrated service offerings and multi-brand flexibility. Its focus on digital transformation and customer-centric services positions it well in the evolving mobility-as-a-service landscape.

Revenue Profitability And Efficiency

Allane reported revenue of EUR 625.2 million in FY 2023, with net income of EUR 8.9 million, reflecting a modest but positive margin. The diluted EPS stood at EUR 0.43. Operating cash flow was negative at EUR -338.1 million, likely due to leasing asset investments, while capital expenditures totaled EUR -13.8 million. The company’s ability to generate profitability despite high operational cash outflows suggests efficient cost management.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified leasing and fleet management services, though its operating cash flow remains pressured by asset-heavy leasing operations. Capital efficiency is challenged by high total debt of EUR 1.18 billion, which may constrain flexibility. However, its asset-light digital tools and recurring revenue streams from fleet services provide stability.

Balance Sheet And Financial Health

Allane’s balance sheet shows EUR 5.2 million in cash and equivalents against EUR 1.18 billion in total debt, indicating significant leverage. The negative operating cash flow raises liquidity concerns, though its subsidiary backing from Hyundai Capital Bank Europe may provide financial support. The absence of dividends suggests a focus on debt management and reinvestment.

Growth Trends And Dividend Policy

Growth is likely driven by digital adoption and fleet management demand, though the company did not pay dividends in FY 2023, prioritizing capital retention. The used vehicle sales and online retail segments may offer incremental growth, but macroeconomic headwinds in Europe could temper near-term expansion.

Valuation And Market Expectations

With a market cap of EUR 204.1 million and a beta of 0.17, Allane is viewed as a low-volatility stock. Its valuation reflects modest earnings power and high leverage, with investors likely pricing in stability from its Hyundai affiliation rather than aggressive growth.

Strategic Advantages And Outlook

Allane’s strategic advantages include its digital platforms, Hyundai-backed financing, and integrated leasing services. The outlook hinges on leveraging these tools to improve cash flow and reduce debt. However, macroeconomic uncertainty in Europe and competitive pressures remain key risks.

Sources

Company filings, London Stock Exchange data

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