investorscraft@gmail.com

Intrinsic ValueHunyvers S.A. (ALHUN.PA)

Previous Close7.24
Intrinsic Value
Upside potential
Previous Close
7.24

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

Hunyvers SA operates in the specialty retail sector, focusing on the sale of new and used recreational vehicles (RVs) across multiple brands. The company serves a niche but growing market of leisure and outdoor enthusiasts, capitalizing on the rising demand for mobile travel solutions in France. Its revenue model is primarily transactional, deriving income from vehicle sales, financing services, and aftermarket offerings such as parts and accessories. Hunyvers differentiates itself through a diversified inventory of high-quality RVs, catering to both budget-conscious buyers and premium customers. The company’s strategic location in Limoges positions it as a regional leader, though it faces competition from larger automotive retailers and specialized RV dealers. Its market position is bolstered by its established brand partnerships and customer-centric approach, though scalability remains a challenge given the capital-intensive nature of the industry.

Revenue Profitability And Efficiency

Hunyvers reported revenue of €130.3 million for FY 2024, with net income of €1.84 million, reflecting a modest net margin of approximately 1.4%. The diluted EPS stood at €0.48, indicating limited but positive earnings power. Operating cash flow was negative at €-4.37 million, likely due to inventory buildup or working capital pressures, while capital expenditures of €-0.8 million suggest restrained investment in growth.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with thin profitability metrics. The negative operating cash flow raises questions about short-term liquidity management, though the absence of dividends allows for internal capital retention. Hunyvers’ capital efficiency is moderate, as evidenced by its ability to generate net income despite operating in a competitive, low-margin segment of the retail industry.

Balance Sheet And Financial Health

Hunyvers maintains a balanced but leveraged financial position, with €8.39 million in cash and equivalents against €26.16 million in total debt. The debt load is significant relative to its market capitalization of €39.6 million, suggesting reliance on financing. However, the company’s liquidity position appears manageable, given its cash reserves and operational cash generation potential.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividend payments, indicating a focus on reinvestment or debt reduction. The recreational vehicle market in France offers long-term growth potential, but Hunyvers’ ability to capture this depends on improving operational efficiency and expanding its customer base. The lack of dividends aligns with its current stage of prioritizing financial stability over shareholder returns.

Valuation And Market Expectations

With a market capitalization of €39.6 million and a beta of 0.46, Hunyvers is perceived as a low-volatility stock, possibly reflecting its niche market positioning. The valuation appears modest relative to revenue, but investors may demand clearer profitability improvements or growth catalysts to justify further upside.

Strategic Advantages And Outlook

Hunyvers’ key advantages include its specialized focus on RVs and established brand relationships. However, its outlook is cautious due to thin margins and leverage. Success hinges on optimizing inventory turnover, expanding higher-margin services, and potentially exploring digital sales channels to enhance reach and efficiency in a competitive retail landscape.

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