investorscraft@gmail.com

Intrinsic Valueeve Sleep plc (EVE.L)

Previous Close£0.53
Intrinsic Value
Upside potential
Previous Close
£0.53

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

eve Sleep plc operates as a direct-to-consumer sleep brand, specializing in mattresses, bed frames, pillows, and related sleep products. The company primarily leverages an online sales model, supplemented by retail partnerships, to serve customers across the UK, Ireland, France, and other European markets. Positioned in the competitive furnishings sector, eve Sleep differentiates itself through a digitally native approach, targeting convenience-focused consumers seeking affordable, high-quality sleep solutions. The brand emphasizes sleek design and accessibility, competing against both traditional mattress retailers and emerging e-commerce disruptors. Despite its niche focus, the company faces challenges from larger omnichannel players and budget-oriented alternatives. Its market positioning hinges on balancing premium branding with competitive pricing, though scalability remains a key hurdle in a fragmented industry.

Revenue Profitability And Efficiency

In FY 2021, eve Sleep reported revenue of £26.6 million (GBp 26588811), reflecting its core sales trajectory. However, the company posted a net loss of £3.1 million (GBp -3054224), underscoring ongoing profitability challenges. Operating cash flow was negative at £3.4 million (GBp -3405308), while capital expenditures remained modest at £184k (GBp -184409), indicating constrained investment capacity amid cost pressures.

Earnings Power And Capital Efficiency

The diluted EPS of -0.0112 GBp highlights weak earnings power, with losses persisting despite revenue generation. The company’s capital efficiency is strained, as evidenced by negative cash flow and minimal reinvestment. Debt levels are relatively low at £702k (GBp 702385), but reliance on cash reserves (£4.5 million, GBp 4505041) suggests limited buffer for sustained losses.

Balance Sheet And Financial Health

eve Sleep’s balance sheet shows liquidity with £4.5 million in cash, though its negative equity position (implied by cumulative losses) raises concerns about long-term solvency. Total debt is manageable, but the absence of dividend payouts and persistent cash burn necessitate careful monitoring of working capital and funding strategies.

Growth Trends And Dividend Policy

Top-line growth is overshadowed by unprofitability, with no dividends distributed. The company’s focus remains on stabilizing operations rather than shareholder returns. Expansion into European markets presents opportunities, but execution risks and competitive intensity may hinder scalability.

Valuation And Market Expectations

With a negligible market cap and negative earnings, traditional valuation metrics are inapplicable. The beta of 1.45 suggests higher volatility, reflecting investor skepticism about turnaround prospects. Market expectations appear muted, pending evidence of sustainable cost management or revenue acceleration.

Strategic Advantages And Outlook

eve Sleep’s digital-first model and brand recognition offer niche advantages, but operational inefficiencies and sector headwinds pose significant risks. The outlook hinges on achieving breakeven and leveraging partnerships, though macroeconomic pressures could further strain margins.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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