investorscraft@gmail.com

Intrinsic ValueBHG Group AB (publ) (0SOM.L)

Previous Close£30.70
Intrinsic Value
Upside potential
Previous Close
£30.70

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

BHG Group AB operates as a leading consumer e-commerce player in the Nordic region and beyond, specializing in the DIY and home furnishing segments. The company’s diversified portfolio includes approximately 1.5 million products across brands like bygghemma.se, trademax.se, and nordicnest.se, catering to both individual consumers and professionals. With around 100 online sites and 70 showrooms, BHG leverages a hybrid model combining digital reach with physical touchpoints to enhance customer engagement. The company’s market position is strengthened by its broad product assortment, competitive pricing, and localized offerings tailored to regional preferences. Operating in the competitive specialty retail sector, BHG faces rivalry from both pure-play e-commerce platforms and traditional brick-and-mortar retailers. However, its multi-brand strategy and focus on niche markets like DIY and home furnishings provide a defensible moat. The Nordic e-commerce market remains fragmented, presenting BHG with opportunities for consolidation and organic growth through cross-border expansion and operational synergies.

Revenue Profitability And Efficiency

BHG Group reported revenue of SEK 9.96 billion for the period, reflecting its scale in the Nordic e-commerce market. However, the company posted a net loss of SEK 678.8 million, with diluted EPS at -SEK 3.79, indicating profitability challenges. Operating cash flow stood at SEK 657.2 million, suggesting reasonable liquidity generation despite negative earnings. Capital expenditures were modest at SEK -18.7 million, implying a lean investment approach.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight pressures on earnings power, likely due to competitive dynamics or operational inefficiencies. Operating cash flow remains positive, but the gap between cash generation and reported losses raises questions about cost structures or non-cash impairments. The capital-light model, evidenced by low capex, suggests BHG prioritizes asset efficiency, though profitability must improve to sustain long-term viability.

Balance Sheet And Financial Health

BHG Group holds SEK 451.3 million in cash and equivalents, providing some liquidity buffer against its SEK 2.84 billion total debt. The debt load is significant relative to equity, indicating leveraged positioning. While operating cash flow supports near-term obligations, the company’s financial health would benefit from debt reduction or improved earnings to stabilize leverage ratios.

Growth Trends And Dividend Policy

Revenue trends are not explicitly provided, but the company’s multi-brand strategy and Nordic focus suggest growth potential in a consolidating market. BHG does not currently pay dividends, reinvesting cash flows into operations or potential M&A. Future growth may hinge on margin recovery, market share gains, or strategic acquisitions in the fragmented e-commerce space.

Valuation And Market Expectations

With a market cap of SEK 4.65 billion, BHG trades at a revenue multiple of approximately 0.47x, reflecting investor skepticism given its profitability challenges. The high beta of 1.856 signals elevated volatility, likely tied to cyclical consumer demand and operational risks. Market expectations appear muted, pending clearer signs of turnaround or sustainable margin improvement.

Strategic Advantages And Outlook

BHG’s strengths lie in its diversified brand portfolio and hybrid online-offline model, which could drive customer retention and cross-selling. However, the outlook remains cautious until profitability stabilizes. Strategic priorities likely include cost optimization, debt management, and selective expansion in higher-margin niches. Success depends on executing these initiatives while navigating competitive and macroeconomic headwinds in the consumer cyclical sector.

Sources

Company description, financial data provided, and market metrics

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