investorscraft@gmail.com

Intrinsic ValueKinnevik AB (0RH1.L)

Previous Close£72.94
Intrinsic Value
Upside potential
Previous Close
£72.94

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

Kinnevik AB is a Sweden-based venture capital firm specializing in growth-stage investments across digital consumer businesses, e-commerce, healthcare, financial services, and other technology-driven sectors. The firm operates globally, with a strong focus on Europe, particularly the Nordics, while also targeting emerging markets in Latin America, Asia, Africa, and North America. Kinnevik adopts an active ownership approach, often taking board positions in its portfolio companies and acting as a long-term lead shareholder in listed entities. Its investment strategy centers on disruptive, technology-enabled consumer services, leveraging its deep industry expertise to drive value creation. With a history dating back to 1936, Kinnevik has established itself as a seasoned investor with a diversified portfolio spanning multiple high-growth industries. The firm’s market position is reinforced by its ability to identify and scale innovative business models, particularly in digital transformation and consumer-facing platforms.

Revenue Profitability And Efficiency

Kinnevik reported negative revenue of SEK -2.61 billion and a net loss of SEK -2.62 billion for the period, reflecting the volatile nature of its venture capital investments. The diluted EPS stood at SEK -9.3, indicating pressure on profitability. Operating cash flow was negative at SEK -220 million, though the firm maintains a strong liquidity position with SEK 3.15 billion in cash and equivalents.

Earnings Power And Capital Efficiency

The firm’s earnings power is closely tied to the performance of its portfolio companies, which can lead to significant fluctuations. With no debt and substantial cash reserves, Kinnevik retains flexibility to deploy capital opportunistically. However, the negative operating cash flow suggests challenges in generating consistent returns from current investments.

Balance Sheet And Financial Health

Kinnevik’s balance sheet remains robust, with SEK 3.15 billion in cash and no debt, providing a solid foundation for future investments. The absence of leverage enhances financial stability, though the negative revenue and earnings highlight the inherent risks in its venture capital model.

Growth Trends And Dividend Policy

Despite recent losses, Kinnevik maintains a dividend policy, distributing SEK 23 per share. Growth prospects depend on the success of its portfolio companies, particularly in digital consumer and fintech sectors. The firm’s long-term approach suggests a focus on capital appreciation over short-term income generation.

Valuation And Market Expectations

With a market cap of SEK 22.17 billion and a beta of 1.392, Kinnevik is viewed as a higher-risk investment due to its exposure to venture capital volatility. Market expectations likely hinge on the performance of key portfolio holdings and the firm’s ability to identify new high-growth opportunities.

Strategic Advantages And Outlook

Kinnevik’s strategic advantages include its extensive experience, global reach, and active ownership model. The outlook depends on macroeconomic conditions and the success of its digital-focused investments. While near-term profitability remains uncertain, the firm’s long-term track record and strong balance sheet position it to capitalize on emerging trends.

Sources

Company filings, market data

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