investorscraft@gmail.com

Intrinsic ValueDelivery Hero SE (DHER.DE)

Previous Close23.60
Intrinsic Value
Upside potential
Previous Close
23.60

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

Delivery Hero SE is a global leader in online food ordering and delivery, operating across 50 countries in Europe, the Middle East, North Africa, Asia, and the Americas. The company connects consumers with restaurants and grocery providers through its digital platforms, generating revenue primarily via commissions, delivery fees, and advertising. Its asset-light model leverages technology to optimize logistics while scaling efficiently in diverse markets. Delivery Hero competes in the hyper-competitive food delivery sector, where network effects and local market penetration are critical. The company has established a strong presence in emerging markets, often outpacing rivals through aggressive expansion and strategic acquisitions. However, it faces challenges from regional players and gig-economy dynamics. Its diversified geographic footprint mitigates reliance on any single market, though profitability remains pressured by high customer acquisition costs and operational complexity.

Revenue Profitability And Efficiency

Delivery Hero reported EUR 12.3 billion in revenue for the latest fiscal year, reflecting robust top-line growth driven by expanding market share and order volumes. However, net losses persisted at EUR 882 million, underscoring the sector's high-cost structure. Operating cash flow of EUR 442 million suggests improving working capital management, while capital expenditures of EUR 279 million indicate continued investment in technology and logistics.

Earnings Power And Capital Efficiency

The company's diluted EPS of EUR -3.1 highlights ongoing earnings challenges despite revenue scale. Capital efficiency remains strained by competitive pricing and infrastructure investments, though operating cash flow positivity signals potential for future margin improvement as markets mature and economies of scale materialize.

Balance Sheet And Financial Health

Delivery Hero maintains a solid liquidity position with EUR 3.8 billion in cash and equivalents, providing flexibility amid losses. Total debt of EUR 5.7 billion warrants monitoring, though the cash buffer mitigates near-term refinancing risks. The balance sheet reflects a growth-stage company prioritizing expansion over near-term leverage reduction.

Growth Trends And Dividend Policy

The company exhibits strong revenue growth potential in underpenetrated markets, though profitability timelines remain uncertain. No dividends are paid, as cash is reinvested in market expansion and technology. Future capital allocation may shift toward profitability as the industry consolidates and mature markets stabilize.

Valuation And Market Expectations

At a EUR 7.2 billion market cap, investors appear to price in long-term market leadership despite current losses. The elevated beta of 1.45 reflects sensitivity to growth-sector sentiment. Valuation hinges on execution in converting scale to sustainable margins.

Strategic Advantages And Outlook

Delivery Hero's first-mover advantage in emerging markets and technological capabilities position it well for long-term industry consolidation. Near-term outlook remains cautious due to macroeconomic pressures on discretionary spending, but the company's global diversification provides resilience. Success depends on achieving profitability without sacrificing growth momentum.

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