investorscraft@gmail.com

Intrinsic ValueHolidayCheck Group AG (HOC.DE)

Previous Close2.67
Intrinsic Value
Upside potential
Previous Close
2.67

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

HolidayCheck Group AG operates as a transaction-based online travel and weather platform, serving markets in Germany, Switzerland, Austria, Belgium, Poland, and the Netherlands. The company generates revenue primarily through hotel and holiday bookings, including package tours, cruises, and rental cars, complemented by advertising income from its weather portal, Weer-Online.nl. As a subsidiary of Burda Digital SE, it leverages digital expertise to enhance its competitive positioning in the fragmented European online travel market. HolidayCheck differentiates itself through a strong focus on user-generated hotel reviews, fostering trust and engagement among travelers. The company operates in a highly competitive sector dominated by global players like Booking.com and Expedia, but maintains a niche presence by catering to German-speaking markets and emphasizing localized content. Its dual revenue model—combining transactional fees and advertising—provides diversification, though reliance on travel demand exposes it to macroeconomic volatility. The 2016 rebranding from TOMORROW FOCUS AG underscores its strategic pivot toward travel-centric services, aligning with post-pandemic recovery trends in leisure travel.

Revenue Profitability And Efficiency

In FY 2021, HolidayCheck reported revenue of €67.4 million, with net income of €2.36 million, reflecting a rebound from pandemic-driven lows. The diluted EPS of €0.0271 indicates modest profitability, while operating cash flow of €8,352 suggests efficient working capital management. Capital expenditures were negligible (-€79), highlighting a lean operational model focused on digital scalability.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its niche scale, though its capital-light model (evidenced by minimal capex) supports margin stability. With €38.2 million in cash and equivalents against €6.1 million in debt, HolidayCheck maintains a robust liquidity position, enabling flexibility for strategic investments or weather-related downturns.

Balance Sheet And Financial Health

HolidayCheck’s balance sheet is solid, with cash reserves significantly exceeding total debt. The debt-to-equity ratio appears conservative, reflecting prudent financial management. However, the lack of dividend payouts suggests reinvestment priorities, possibly toward technology or market expansion.

Growth Trends And Dividend Policy

Growth is tied to travel demand recovery post-pandemic, with no dividends distributed in FY 2021. The absence of a dividend policy aligns with the company’s focus on retaining earnings for organic growth or digital enhancements. Future trends may hinge on regional travel preferences and competitive pricing strategies.

Valuation And Market Expectations

At a market cap of €232 million, the stock trades at ~3.4x revenue, reflecting cautious optimism about travel sector recovery. The beta of 0 implies low correlation with broader markets, possibly due to its niche focus, though this may understate sector-specific risks.

Strategic Advantages And Outlook

HolidayCheck’s localized content and user-generated reviews provide a defensible niche, but scalability challenges persist against global competitors. The outlook depends on sustained travel demand and effective monetization of its weather portal. Strategic synergies with parent Burda Digital could unlock cross-platform advertising opportunities.

Sources

Company filings, Bloomberg

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