investorscraft@gmail.com

Intrinsic ValueHopening S.A. (MLHPE.PA)

Previous Close6.15
Intrinsic Value
Upside potential
Previous Close
6.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hopening SA operates in the advertising and fundraising sector, specializing in non-profit mobilization and communication solutions. The company serves charitable associations, foundations, and public institutions by enhancing their fundraising capabilities through digital campaigns, donor database management, and strategic marketing services. Its expertise spans online fundraising, legacy programs, and major donor engagement, positioning it as a niche player in France’s non-profit ecosystem. Unlike traditional advertising agencies, Hopening focuses on mission-driven revenue streams, leveraging its deep sector knowledge to foster long-term donor relationships. The company’s rebranding from Optimus SA in 2017 reflects its strategic shift toward integrated fundraising solutions, differentiating it from competitors by combining data-driven marketing with social impact objectives. Despite its small scale, Hopening’s specialized services cater to a loyal client base, though its international presence remains limited compared to larger fundraising consultancies.

Revenue Profitability And Efficiency

Hopening reported revenue of €16.1 million in FY 2023, with net income of €472,303, translating to a diluted EPS of €0.66. The absence of disclosed operating cash flow and capital expenditures limits deeper efficiency analysis, but the modest net margin (~2.9%) suggests tight cost management in a competitive niche. Revenue concentration in non-profit fundraising may expose the firm to cyclical donor behavior.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by its niche focus and limited scale, though its €0.66 EPS indicates baseline profitability. Without detailed cash flow data, assessing capital efficiency is challenging, but the lack of significant debt (€2.26 million) relative to equity suggests conservative leverage. The absence of capex disclosures implies minimal reinvestment needs.

Balance Sheet And Financial Health

Hopening’s balance sheet shows €2.26 million in total debt against a market cap of €5.05 million, indicating moderate leverage. Cash and equivalents are undisclosed, but the firm’s small debt burden and €472K net income suggest manageable obligations. Financial health appears stable, though liquidity metrics remain unclear due to missing cash flow data.

Growth Trends And Dividend Policy

Growth prospects are uncertain given the lack of historical data, but the dividend payout (€0.42/share) implies a commitment to shareholder returns despite modest earnings. The non-profit sector’s reliance on donor sentiment may limit revenue scalability, though Hopening’s specialized services could support steady demand in its core French market.

Valuation And Market Expectations

At a €5.05 million market cap, the stock trades at ~0.31x revenue and ~10.7x net income, reflecting its small-cap status and niche focus. The negative beta (-0.49) suggests low correlation with broader markets, possibly due to its unique sector exposure. Investors likely price in limited growth beyond current operations.

Strategic Advantages And Outlook

Hopening’s deep non-profit expertise and integrated service model provide defensibility, but its small scale and regional focus constrain upside. Strategic priorities may include expanding digital fundraising tools or cross-border partnerships, though execution risks persist. The outlook remains cautious, hinging on sustained donor engagement and cost discipline.

Sources

Company description, financials provided by user; no external sources cited.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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