investorscraft@gmail.com

Intrinsic ValueMultitude SE (FRU.DE)

Previous Close6.06
Intrinsic Value
Upside potential
Previous Close
6.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Multitude SE operates in the digital financial services sector, specializing in mobile banking and digital lending solutions for retail and small business clients across Europe. The company’s core revenue model is driven by interest income from microloans, installment loans, and revolving credit facilities, supplemented by fee-based services such as payments, transfers, and deposit accounts. Its diversified product portfolio, including Primeloan and PlusLoans, caters to underserved segments, enhancing financial inclusion. Multitude SE has carved a niche in Northern, Western, and Eastern Europe by leveraging technology to streamline credit access, differentiating itself from traditional banks with faster approval processes and flexible terms. Despite competition from fintech peers and incumbent banks, the company maintains a strong regional footprint, supported by its rebranding from Ferratum Oyj in 2021, which signaled a broader strategic focus. Its hybrid approach—combining lending with banking services—positions it as an integrated financial provider, though regulatory scrutiny and economic volatility in target markets remain key challenges.

Revenue Profitability And Efficiency

In FY 2023, Multitude SE reported revenue of €232.9 million, with net income of €11.1 million, reflecting a net margin of approximately 4.7%. Operating cash flow stood at €139.4 million, underscoring robust liquidity generation, while capital expenditures of €10.8 million indicate moderate reinvestment needs. The diluted EPS of €0.51 suggests modest but stable earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s ability to convert revenue into operating cash flow (60% of revenue) highlights efficient working capital management. However, its beta of 1.488 signals higher volatility compared to the market, likely due to its exposure to cyclical credit demand and regulatory risks. The €283.7 million cash reserve provides a buffer against liquidity constraints.

Balance Sheet And Financial Health

Multitude SE maintains a solid liquidity position, with cash and equivalents covering total debt (€97.8 million) nearly three times over. The low debt-to-equity ratio suggests conservative leverage, though the niche lending market exposes it to credit risk. The balance sheet structure supports ongoing operations and potential growth initiatives.

Growth Trends And Dividend Policy

The company’s growth is tied to digital adoption in its core markets, with dividends of €0.19 per share indicating a shareholder-friendly policy. However, reinvestment in product expansion and geographic reach may temper near-term dividend growth. The modest net income growth YoY suggests a focus on sustainable scaling.

Valuation And Market Expectations

With a market cap of €131 million, Multitude SE trades at a P/E of ~12, aligning with niche fintech peers. The elevated beta reflects market skepticism about its cyclical exposure, but strong cash flow generation could justify a re-rating if macroeconomic conditions stabilize.

Strategic Advantages And Outlook

Multitude SE’s hybrid banking-lending model and regional diversification are key strengths, though regulatory hurdles and competition pose risks. Its focus on underserved segments and technological agility may drive long-term growth, provided it navigates economic headwinds adeptly. The outlook hinges on execution in expanding its digital ecosystem.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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