investorscraft@gmail.com

Intrinsic ValueCALIDA Holding AG (CALN.SW)

Previous CloseCHF12.16
Intrinsic Value
Upside potential
Previous Close
CHF12.16

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

CALIDA Holding AG operates as a diversified apparel manufacturer with a strong presence in Europe and select international markets. The company’s revenue model is anchored in three distinct segments: CALIDA, focused on underwear and sleepwear; AUBADE, specializing in luxury lingerie; and LAFUMA MOBILIER, offering outdoor and leisure equipment. CALIDA leverages a multi-channel distribution strategy, combining e-commerce with traditional retail, to serve a broad consumer base. The company’s brands cater to different market tiers, from premium (AUBADE) to functional outdoor gear (LAFUMA MOBILIER), positioning it as a versatile player in the apparel sector. Despite operating in competitive markets, CALIDA maintains a niche through brand heritage, quality craftsmanship, and targeted marketing. Its Swiss roots lend credibility, while its diversified portfolio mitigates risks associated with single-segment dependence. The company’s ability to balance luxury and practicality across its brands underscores its adaptability in evolving consumer landscapes.

Revenue Profitability And Efficiency

CALIDA reported revenue of CHF 231 million in its latest fiscal year, with net income of CHF 14.9 million, reflecting a modest but stable profitability margin. Operating cash flow stood at CHF 37.1 million, indicating efficient working capital management. Capital expenditures of CHF 4.2 million suggest a disciplined approach to reinvestment, prioritizing organic growth over aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 0.0631 highlights its ability to generate earnings despite operating in a competitive industry. With a beta of 0.559, CALIDA exhibits lower volatility compared to the broader market, appealing to risk-averse investors. The firm’s capital efficiency is further evidenced by its balanced cash flow generation and controlled debt levels.

Balance Sheet And Financial Health

CALIDA’s balance sheet shows CHF 17.4 million in cash and equivalents against total debt of CHF 34.5 million, indicating manageable leverage. The company’s liquidity position appears adequate, supported by positive operating cash flows. Its financial health is stable, with no immediate solvency concerns, though further debt reduction could enhance flexibility.

Growth Trends And Dividend Policy

Growth trends remain moderate, reflecting the mature nature of its core markets. The dividend payout of CHF 0.17647 per share aligns with its earnings, suggesting a commitment to shareholder returns without compromising reinvestment needs. CALIDA’s focus on e-commerce and international expansion could drive incremental growth in the medium term.

Valuation And Market Expectations

With a market cap of CHF 120.5 million, CALIDA trades at a valuation reflective of its niche positioning and steady performance. Investors likely price in modest growth expectations, given the competitive pressures in apparel manufacturing. The low beta may attract conservative investors seeking stable returns.

Strategic Advantages And Outlook

CALIDA’s strategic advantages lie in its brand diversification and multi-channel distribution. The outlook remains cautiously optimistic, with potential upside from digital transformation and targeted geographic expansion. However, macroeconomic headwinds and shifting consumer preferences pose risks to sustained profitability.

Sources

Company filings, Bloomberg

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