investorscraft@gmail.com

Intrinsic ValueFashionette AG (FSNT.DE)

Previous Close5.20
Intrinsic Value
Upside potential
Previous Close
5.20

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

Fashionette AG is a leading European online retailer specializing in premium and luxury fashion accessories, operating across Germany, the Netherlands, Austria, the UK, Switzerland, and other international markets. The company’s curated platform offers high-end handbags, shoes, sunglasses, watches, jewelry, and leather goods, targeting affluent consumers seeking convenience and exclusivity. By leveraging a direct-to-consumer e-commerce model, Fashionette capitalizes on the growing demand for digital luxury shopping experiences, differentiating itself through a seamless user interface and strong supplier relationships. The company operates in the competitive specialty retail sector, where it competes with both traditional luxury boutiques and larger e-commerce players. Its niche focus on accessories allows for higher margins compared to broader fashion retailers. Fashionette’s market positioning is reinforced by its localized approach, catering to regional preferences while maintaining a cohesive brand identity. Strategic partnerships with luxury brands and a data-driven marketing strategy further enhance its ability to attract and retain high-value customers.

Revenue Profitability And Efficiency

Fashionette reported robust revenue of €432.2 million in FY 2023, reflecting strong demand for its luxury offerings. Net income stood at €25.5 million, with diluted EPS of €1.48, indicating healthy profitability. Operating cash flow was notably strong at €104.1 million, though capital expenditures of €21.0 million suggest ongoing investments in platform and logistics infrastructure to support growth.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with its luxury-focused model driving above-average margins. Capital efficiency is evident in its ability to generate significant operating cash flow relative to revenue, though the moderate level of capital expenditures indicates a balanced approach to reinvestment. The absence of dividends suggests a focus on retaining earnings for future expansion.

Balance Sheet And Financial Health

Fashionette maintains a balanced financial position, with €7.6 million in cash and equivalents against total debt of €76.1 million. The debt level is manageable given the company’s strong cash flow generation. The balance sheet reflects a focus on liquidity and operational flexibility, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Growth trends are positive, supported by the expanding online luxury market and Fashionette’s targeted geographic expansion. The company has not instituted a dividend policy, opting instead to reinvest profits into scaling operations and enhancing its digital platform. This aligns with its growth-oriented strategy in a competitive sector.

Valuation And Market Expectations

With a market capitalization of €89.8 million, Fashionette trades at a modest multiple relative to its earnings, reflecting investor caution amid broader market volatility. The beta of 1.054 suggests slight sensitivity to market movements, typical for consumer cyclical stocks. Market expectations likely hinge on sustained profitability and successful execution of growth initiatives.

Strategic Advantages And Outlook

Fashionette’s strategic advantages include its niche focus on luxury accessories, strong supplier relationships, and data-driven customer acquisition. The outlook remains favorable, supported by secular trends toward online luxury shopping. However, macroeconomic headwinds and competitive pressures could pose challenges. The company’s ability to maintain margins while expanding its customer base will be critical to long-term success.

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