investorscraft@gmail.com

Intrinsic ValueSteinhoff International Holdings N.V. (SNH.DE)

Previous Close0.16
Intrinsic Value
Upside potential
Previous Close
0.16

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

Steinhoff International Holdings N.V. operates as a diversified retail conglomerate with a strong presence in Africa, Australasia, Europe, the UK, and the US. The company specializes in retailing general merchandise, apparel, furniture, homeware, electronics, and building materials, alongside FinTech products and mattress-related goods. Its vertically integrated model includes manufacturing and trading, allowing it to control supply chains and optimize margins. Steinhoff serves both mass-market and mid-tier consumers, leveraging economies of scale across its geographically dispersed operations. Despite past governance challenges, the company maintains a competitive position in fragmented retail markets, particularly in Southern Africa and Europe. Its portfolio includes well-known brands like Pepco and Mattress Firm, which benefit from localized demand and brand loyalty. However, Steinhoff faces intense competition from global e-commerce players and regional discount retailers, pressuring its market share and pricing power.

Revenue Profitability And Efficiency

In FY2022, Steinhoff reported revenue of EUR 10.33 billion, reflecting its extensive retail footprint. However, the company posted a net loss of EUR 659 million, driven by high debt servicing costs and operational inefficiencies. Operating cash flow was negative EUR 730 million, exacerbated by capital expenditures of EUR 392 million, indicating strained liquidity. The diluted EPS of -EUR 0.16 underscores ongoing profitability challenges amid restructuring efforts.

Earnings Power And Capital Efficiency

Steinhoff's earnings power remains constrained by its leveraged balance sheet and restructuring costs. The negative operating cash flow highlights inefficiencies in working capital management, though its asset-light retail model provides some flexibility. The company’s ability to generate sustainable returns is hindered by high interest expenses and competitive margin pressures in its core markets.

Balance Sheet And Financial Health

Steinhoff's financial health is precarious, with total debt of EUR 13.56 billion significantly outweighing cash reserves of EUR 983 million. The elevated leverage ratio raises solvency concerns, though ongoing asset disposals and refinancing efforts aim to stabilize the capital structure. Liquidity remains a critical risk, given the negative free cash flow and substantial debt maturities.

Growth Trends And Dividend Policy

Growth prospects are muted due to Steinhoff’s focus on debt reduction and portfolio optimization. The company paid a dividend of EUR 0.15 per share in FY2022, likely to maintain investor confidence, but sustainability is questionable given its financial constraints. Future expansion will depend on successful restructuring and improved operational performance in key markets.

Valuation And Market Expectations

With a market cap of EUR 670 million, Steinhoff trades at a steep discount to its revenue, reflecting skepticism about its turnaround prospects. The beta of 1.028 indicates market-aligned volatility, but investor sentiment remains cautious due to legacy governance issues and high leverage.

Strategic Advantages And Outlook

Steinhoff’s diversified retail portfolio and strong regional brands provide a foundation for recovery, but execution risks are high. The outlook hinges on successful debt restructuring, cost rationalization, and regaining stakeholder trust. Near-term challenges overshadow its long-term potential, requiring disciplined capital allocation to restore stability.

Sources

Company filings, Bloomberg

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