investorscraft@gmail.com

Intrinsic ValueHelloFresh SE (HFG.DE)

Previous Close5.56
Intrinsic Value
Upside potential
Previous Close
5.56

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

HelloFresh SE is a global leader in the meal kit delivery industry, operating under multiple brands including HelloFresh, Chefs Plate, EveryPlate, Factor75, Green Chef, and YouFoodz. The company provides curated meal kits with pre-portioned ingredients and recipes, catering to diverse dietary preferences and convenience needs. Its revenue model is subscription-based, supplemented by add-ons like ready-to-eat meals and seasonal offerings. HelloFresh has established a strong presence in North America, Europe, and Oceania, leveraging its vertically integrated supply chain and data-driven logistics to maintain cost efficiency and customer retention. The company competes in the highly fragmented food delivery sector, differentiating itself through quality, customization, and scalability. Despite intense competition from grocery retailers and restaurant delivery services, HelloFresh maintains a defensible market position due to its brand recognition and operational expertise. Its expansion into ready-to-eat meals and vending machines reflects strategic diversification to capture broader consumer demand.

Revenue Profitability And Efficiency

HelloFresh reported revenue of €7.66 billion for the latest fiscal period, underscoring its scale in the meal kit industry. However, the company posted a net loss of €136 million, reflecting margin pressures from inflation and operational investments. Operating cash flow stood at €239 million, while capital expenditures totaled €112 million, indicating disciplined but necessary spending to sustain growth and logistics capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.83 highlights near-term profitability challenges, though its operating cash flow suggests underlying cash generation potential. HelloFresh’s capital efficiency is moderated by high customer acquisition costs and logistical complexity, but its recurring revenue model provides stability. The lack of dividend payouts aligns with its focus on reinvesting cash flows into market expansion and product innovation.

Balance Sheet And Financial Health

HelloFresh maintains a solid liquidity position with €487 million in cash and equivalents, against total debt of €914 million. The balance sheet reflects a leveraged but manageable structure, supported by consistent operating cash flows. The company’s financial health is adequate for its growth stage, though profitability improvements will be critical to reducing reliance on debt financing.

Growth Trends And Dividend Policy

HelloFresh has demonstrated robust top-line growth historically, though recent macroeconomic headwinds have tempered momentum. The company does not pay dividends, prioritizing reinvestment in geographic expansion and product diversification. Future growth will depend on scaling its ready-to-eat segment and optimizing customer lifetime value in core markets.

Valuation And Market Expectations

With a market capitalization of €1.76 billion, HelloFresh trades at a discount to peak valuations, reflecting investor skepticism about near-term profitability. The low beta of 0.47 suggests relative resilience to market volatility, but earnings visibility remains a key concern for sustained re-rating potential.

Strategic Advantages And Outlook

HelloFresh’s vertically integrated model and strong brand portfolio provide competitive insulation, but execution risks persist in balancing growth and profitability. The outlook hinges on stabilizing margins, expanding higher-margin offerings, and leveraging data analytics to reduce churn. Long-term success will depend on operational efficiency and adaptability in a dynamic food delivery landscape.

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