investorscraft@gmail.com

Intrinsic ValueVapiano SE (0RR0.L)

Previous Close£0.48
Intrinsic Value
Upside potential
Previous Close
£0.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Vapiano SE operates in the fast-casual dining sector, specializing in Italian-inspired cuisine with a focus on fresh, customizable dishes prepared in open kitchens. The company's revenue model is diversified across corporate-owned, joint venture, and franchised restaurants, enabling geographic expansion while mitigating capital intensity. With 231 locations across 33 countries as of FY2018, Vapiano targets urban professionals seeking quality dining at accessible price points, differentiating itself through a modern, design-forward atmosphere. The chain competes in the crowded casual dining segment against both global QSR brands and regional players, leveraging its made-to-order positioning and standardized operational systems. While the concept shows international scalability, its premium urban locations expose it to high fixed costs and competitive pressures in key European markets. The company's growth strategy relies on franchising for capital-light expansion, though this requires maintaining brand consistency across diverse operating environments.

Revenue Profitability And Efficiency

In FY2018, Vapiano generated €371.9 million in revenue but reported a significant net loss of €93.4 million, reflecting operational challenges and expansion costs. The negative operating cash flow of €0.9 million and substantial capital expenditures of €63.8 million indicate aggressive growth investments outpacing cash generation. The diluted EPS of -€3.83 underscores profitability pressures during this expansion phase.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow metrics demonstrate strained capital efficiency during FY2018, with restaurant expansion absorbing resources faster than mature locations could generate returns. The absence of debt suggests reliance on equity financing, but the scale of losses raises questions about the sustainability of the growth model without improved unit economics.

Balance Sheet And Financial Health

Vapiano maintained €27.6 million in cash reserves with no reported debt, providing some liquidity buffer. However, the combination of operating losses and significant capex commitments pressured financial flexibility. The balance sheet reflects a growth-stage company prioritizing expansion over near-term financial stability.

Growth Trends And Dividend Policy

Vapiano pursued aggressive international growth with 231 units across 33 countries, but this came at the expense of profitability. The company paid no dividends, reinvesting all available resources into expansion. The negative earnings trajectory suggests the growth strategy required careful monitoring of unit-level performance and capital allocation discipline.

Valuation And Market Expectations

With a market capitalization of €122.5 million and a beta of 4.31, investors priced Vapiano as a high-risk growth story. The valuation reflected expectations of future international scaling success despite current profitability challenges, with significant volatility anticipated in the share price.

Strategic Advantages And Outlook

Vapiano's standardized concept and franchising capability provide a platform for global growth, but FY2018 results highlighted execution risks. The outlook depended on improving unit economics, managing international complexity, and potentially slowing expansion pace to achieve profitability. Success would require balancing brand consistency with local market adaptation in diverse geographies.

Sources

Company annual report (FY2018), London Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

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