investorscraft@gmail.com

Intrinsic ValueHyve Group Plc (HYVE.L)

Previous Close£120.60
Intrinsic Value
Upside potential
Previous Close
£120.60

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

Hyve Group Plc operates as a global organizer of trade exhibitions and conferences, serving diverse industries through in-person and hybrid events. The company generates revenue primarily from exhibitor fees, sponsorship deals, and attendee registrations, leveraging its portfolio of well-established brands to attract international participants. Hyve focuses on high-growth sectors, including retail, technology, and agriculture, positioning itself as a facilitator of B2B commerce and networking. Its geographic footprint spans the UK, Asia, Eastern Europe, and the US, though exposure to volatile regions like Russia presents risks. The 2019 rebranding from ITE Group to Hyve reflects a strategic shift toward premium, content-driven events, differentiating it from competitors by emphasizing quality over scale. Despite pandemic disruptions, Hyve retains a resilient market position by adapting to digital formats while maintaining its core in-person event expertise.

Revenue Profitability And Efficiency

Hyve reported revenue of £122.5 million for FY2022, reflecting post-pandemic recovery efforts, though net losses persisted at £25.4 million. Operating cash flow of £29.2 million suggests underlying operational resilience, supported by disciplined cost management. Capital expenditures remained minimal at £0.96 million, indicating a lean approach to reinvestment amid restructuring.

Earnings Power And Capital Efficiency

The diluted EPS of -8.81p underscores ongoing earnings challenges, likely tied to event cancellations and deferred demand. However, positive operating cash flow hints at latent earnings potential as live events rebound. Debt levels at £110.9 million require monitoring, though cash reserves of £28.1 million provide near-term liquidity.

Balance Sheet And Financial Health

Hyve’s financial health is mixed, with £28.1 million in cash against £110.9 million total debt, suggesting leveraged positioning. The absence of significant capex commitments aids flexibility, but sustained losses may pressure balance sheet stability if recovery lags. The beta of 2.17 reflects high market-perceived volatility.

Growth Trends And Dividend Policy

Hyve’s growth hinges on the resurgence of in-person events, with dividends appearing suspended given net losses. The £546.4 million implied dividend figure seems anomalous and likely reflects historical or reporting discrepancies rather than actual distributions.

Valuation And Market Expectations

At a £351.7 million market cap, Hyve trades at approximately 2.9x revenue, factoring in recovery optimism. High beta indicates investor skepticism about near-term stability, though long-term prospects depend on event normalization and debt management.

Strategic Advantages And Outlook

Hyve’s strategic edge lies in its curated event portfolio and hybrid capabilities, but macroeconomic and geopolitical risks persist. Success hinges on rebuilding margins while navigating debt. The outlook remains cautiously optimistic, contingent on sustained demand for B2B networking platforms.

Sources

Company filings, London Stock Exchange 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