investorscraft@gmail.com

Intrinsic ValueHotelim S.A. (MLHOT.PA)

Previous Close56.00
Intrinsic Value
Upside potential
Previous Close
56.00

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

Hotelim SA operates and manages a portfolio of hotels across France and select international markets, positioning itself in the competitive travel lodging sector. The company generates revenue primarily through hotel operations, leveraging its expertise in hospitality management to cater to both leisure and business travelers. Its market position is reinforced by strategic locations and a focus on service quality, though it operates in a fragmented industry with intense competition from global chains and boutique operators. Hotelim’s business model emphasizes operational efficiency and customer satisfaction, balancing direct bookings with partnerships with online travel agencies to maximize occupancy rates. The company’s ability to maintain profitability in a cyclical industry reflects its disciplined cost management and adaptability to shifting travel trends. While it lacks the scale of multinational hotel groups, its regional focus allows for deeper market penetration and localized branding.

Revenue Profitability And Efficiency

In FY 2023, Hotelim reported revenue of €26.5 million, with net income reaching €5.3 million, reflecting a healthy net margin of approximately 20%. The company’s operating cash flow of €7.3 million underscores strong cash generation, while capital expenditures of €1.5 million indicate moderate reinvestment needs. These metrics suggest efficient operations and disciplined cost control.

Earnings Power And Capital Efficiency

Hotelim’s diluted EPS of €5.45 highlights its earnings power, supported by a capital-light model that prioritizes asset management over ownership. The company’s ability to convert revenue into cash flow (operating cash flow/revenue ratio of ~28%) demonstrates effective capital deployment, though its beta of 0.38 indicates lower volatility relative to the broader market.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with cash and equivalents of €27.5 million against total debt of €8.3 million, yielding a net cash position. This liquidity provides flexibility for strategic initiatives or potential acquisitions. The low leverage ratio suggests minimal financial risk, reinforcing Hotelim’s stability in a cyclical industry.

Growth Trends And Dividend Policy

Hotelim’s growth appears steady rather than aggressive, with its dividend policy (€3.9 per share) signaling a commitment to shareholder returns. The payout ratio of ~72% of net income is sustainable given the company’s cash reserves and low debt, though it may limit reinvestment opportunities. Future growth will likely hinge on occupancy rates and expansion into higher-margin segments.

Valuation And Market Expectations

With a market cap of €48.5 million, Hotelim trades at a P/E of ~9x, suggesting modest market expectations. The valuation reflects its niche positioning and regional focus, with investors likely pricing in limited scalability compared to larger peers. The low beta implies perceived stability, but也可能 reflect lower growth prospects.

Strategic Advantages And Outlook

Hotelim’s strengths lie in its operational efficiency, strong cash flow generation, and conservative balance sheet. However, its regional focus and reliance on the cyclical travel sector pose risks. The outlook depends on post-pandemic travel recovery and the company’s ability to differentiate its offerings. Strategic partnerships or selective acquisitions could enhance its market position.

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