investorscraft@gmail.com

Intrinsic ValueMyHammer Holding AG (MYRK.DE)

Previous Close23.40
Intrinsic Value
Upside potential
Previous Close
23.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MyHammer Holding AG operates an online platform connecting tradespeople and service providers with customers across Europe, functioning as a digital marketplace for home improvement and maintenance services. The company generates revenue primarily through lead generation fees, subscription models, and advertising, leveraging its digital infrastructure to streamline service procurement. As a subsidiary of ANGI Homeservices Inc., it benefits from synergies within a larger network of home service platforms, enhancing its competitive positioning in the fragmented European market. MyHammer differentiates itself through localized service offerings and a user-friendly interface, catering to both individual homeowners and small businesses. The platform’s asset-light model allows for scalability, though it faces competition from regional players and broader online directories. Its niche focus on trades and home services positions it within the broader gig economy, though its growth is tied to digital adoption trends in the European home services sector.

Revenue Profitability And Efficiency

In FY 2020, MyHammer reported revenue of €20.1 million, with net income of €3.6 million, reflecting a healthy net margin of approximately 17.6%. The company’s operating cash flow of €5.4 million underscores efficient cash generation, supported by minimal capital expenditures of €0.1 million, indicating a lean operational structure typical of digital marketplaces.

Earnings Power And Capital Efficiency

Diluted EPS stood at €0.50, demonstrating solid earnings power relative to its modest revenue base. The company’s capital efficiency is evident in its high operating cash flow conversion, with minimal reinvestment needs, allowing for potential liquidity retention or strategic deployments.

Balance Sheet And Financial Health

MyHammer maintains a robust balance sheet, with €9.0 million in cash and equivalents against total debt of €1.1 million, signaling strong liquidity and negligible leverage. This conservative financial structure provides flexibility for organic growth or opportunistic investments.

Growth Trends And Dividend Policy

The company has not paid dividends, prioritizing reinvestment or cash retention. Growth prospects hinge on expanding its user base and monetization strategies in Europe’s evolving digital home services market, though historical data suggests steady rather than explosive growth.

Valuation And Market Expectations

With negligible market capitalization and a negative beta, MyHammer appears to be a niche player with limited market visibility. Its valuation likely reflects its subsidiary status and the challenges of scaling in a competitive, localized industry.

Strategic Advantages And Outlook

MyHammer’s integration with ANGI Homeservices provides strategic advantages in technology and cross-border scalability. However, its outlook depends on sustained demand for digital home services and the ability to differentiate in a crowded market. Regulatory shifts in gig economy labor laws could also impact its operational model.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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