investorscraft@gmail.com

Intrinsic ValueHypoport SE (HYQ.SW)

Previous CloseCHF255.00
Intrinsic Value
Upside potential
Previous Close
CHF255.00

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

Hypoport SE is a technology-driven financial services provider specializing in credit, real estate, and insurance platforms, primarily serving the German market. The company operates through its flagship EUROPACE marketplace, which connects independent distributors with financing product suppliers, facilitating mortgage loans, personal finance, and insurance solutions. Its diversified segments—Credit Platform, Private Clients, Real Estate Platform, and Insurance Platform—enable a comprehensive ecosystem for financial intermediaries, banks, and housing companies. Hypoport differentiates itself through proprietary SaaS solutions like PRoMMiSe for loan portfolio analysis and SMART INSUR for B2B insurance brokerage. The firm’s hybrid approach, combining digital platforms with advisory services, positions it as a key enabler for SMEs and financial institutions navigating regulatory complexity and digital transformation in Europe’s fragmented financial services sector.

Revenue Profitability And Efficiency

Hypoport reported revenue of €560.7 million in its latest fiscal year, with net income of €12.4 million, reflecting a net margin of approximately 2.2%. Operating cash flow stood at €40.2 million, though capital expenditures of €28.6 million indicate ongoing investments in technology. The diluted EPS of €1.85 suggests modest earnings power relative to its market capitalization, with efficiency metrics likely influenced by platform scaling costs.

Earnings Power And Capital Efficiency

The company’s earnings are underpinned by recurring SaaS revenues and transaction fees from its platforms, though net income remains sensitive to cyclical demand in mortgage and insurance markets. Capital efficiency is moderated by debt of €186.8 million against cash reserves of €86.3 million, with operating cash flow covering interest obligations but leaving limited room for aggressive expansion.

Balance Sheet And Financial Health

Hypoport maintains a balanced leverage profile, with total debt representing 21.6% of its €1.31 billion market cap. Liquidity appears adequate, with cash covering 46% of debt. The absence of dividends suggests reinvestment priorities, while the beta of 1.88 reflects high volatility tied to financial sector dynamics and interest rate sensitivity.

Growth Trends And Dividend Policy

Growth is driven by digital adoption in financial services, though macroeconomic headwinds may pressure mortgage volumes. The company has not issued dividends, opting to retain earnings for platform development and potential M&A. Revenue scalability hinges on cross-selling across its segments, particularly in insurance and real estate software solutions.

Valuation And Market Expectations

At a market cap of ~€1.31 billion, Hypoport trades at ~2.3x revenue, a premium reflecting its tech-enabled financial services niche. The high beta implies investor expectations of cyclical recovery or market share gains, though current earnings multiples suggest cautious optimism given thin margins.

Strategic Advantages And Outlook

Hypoport’s integrated platform model and regulatory expertise provide moats in a competitive landscape. Near-term performance will depend on interest rate stabilization and execution in SaaS monetization. Long-term upside could stem from EUROPACE’s network effects and expansion into adjacent financial verticals, though macroeconomic uncertainty remains a key risk.

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