investorscraft@gmail.com

Intrinsic Valuehome24 SE (H24.DE)

Previous Close7.53
Intrinsic Value
Upside potential
Previous Close
7.53

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

home24 SE operates as a leading European and Brazilian online retailer specializing in furniture and home furnishings, targeting mid-to-premium market segments. The company leverages a hybrid model combining e-commerce with select physical showrooms across Germany, Austria, Switzerland, and Brazil, enhancing customer touchpoints. Its diverse brand portfolio, including Studio Copenhagen and ARS NATURA, caters to varied aesthetic preferences, while its vertically integrated supply chain optimizes logistics. Competing in the fragmented home goods sector, home24 differentiates through curated design, competitive pricing, and a seamless digital experience, though it faces stiff competition from both pure-play e-commerce rivals and traditional retailers expanding online. The company’s focus on scalable markets like Brazil and Europe positions it for regional growth, albeit with exposure to cyclical consumer demand and logistical complexities inherent in bulky goods delivery.

Revenue Profitability And Efficiency

In FY 2022, home24 reported revenue of €601 million, reflecting its scale in the online home furnishings market. However, net losses of €49.7 million and diluted EPS of -€1.61 highlight ongoing profitability challenges, likely due to high customer acquisition costs and operational expenses. Positive operating cash flow of €24 million suggests some operational efficiency, though capital expenditures of €20.6 million indicate continued investment in growth infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income underscores unresolved earnings power constraints, with losses partly offset by cash flow generation. Capital efficiency remains under pressure as home24 balances growth investments (e.g., showrooms, technology) against margin improvement initiatives. The absence of dividend payouts aligns with its reinvestment strategy to capture market share.

Balance Sheet And Financial Health

home24 maintains a liquidity buffer with €99.4 million in cash, though total debt of €186.9 million introduces leverage risks. The balance sheet structure suggests reliance on financing for expansion, with net debt of €87.5 million. While manageable given current cash flows, sustained losses could strain financial flexibility in a tightening credit environment.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the company’s multi-country footprint and hybrid retail model provide growth levers. No dividends are paid, consistent with its growth-stage focus. Future expansion may hinge on scaling higher-margin private labels and optimizing logistics, though macroeconomic headwinds in consumer discretionary spending pose risks.

Valuation And Market Expectations

With a market cap of €253 million, home24 trades at approximately 0.42x revenue, reflecting skepticism about near-term profitability. The high beta (1.85) signals volatility, likely tied to cyclical exposure and operational execution risks. Investors appear to price in a prolonged turnaround timeline.

Strategic Advantages And Outlook

home24’s curated brand mix and asset-light showroom strategy offer differentiation, but profitability remains elusive. Success depends on scaling high-margin segments, leveraging its supply chain, and navigating inflationary pressures. The outlook is cautious, with execution risk outweighing latent market opportunities in the near term.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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