investorscraft@gmail.com

Intrinsic ValueSpice Private Equity AG (SPCE.SW)

Previous CloseCHF16.00
Intrinsic Value
Upside potential
Previous Close
CHF16.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Spice Private Equity AG operates as a specialized private equity and venture capital firm, focusing on direct investments and fund-of-funds strategies across emerging and developed markets. The firm targets middle-market and later-stage opportunities, with a geographic emphasis on Asia Pacific, Sub-Saharan Africa, and Latin America. Its investment approach includes buyouts, growth capital, and recapitalizations, often seeking significant influence over portfolio companies. Sector exposure spans consumer goods, telecommunications, education, financial services, infrastructure, and healthcare, reflecting a diversified yet selective mandate. The firm’s affiliation with GP Investments, Ltd. provides access to a broader network and co-investment opportunities, enhancing its market positioning. With offices in Zug, Bermuda, London, Singapore, and the U.S., Spice Private Equity leverages global insights to identify undervalued or high-growth assets. Its typical ticket sizes of $10–60 million underscore a focus on scalable, niche opportunities where operational improvements or market expansion can drive returns. The firm’s hybrid strategy—combining direct investments with fund allocations—allows it to balance risk while capitalizing on regional and sectoral trends.

Revenue Profitability And Efficiency

In FY 2021, Spice Private Equity reported revenue of $36.8 million and net income of $35.7 million, reflecting a high net margin of approximately 97%. The absence of capital expenditures and zero debt underscore a capital-light operational model. Operating cash flow of $69.3 million significantly exceeded net income, suggesting strong cash conversion from investments and liquidity management.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of $6.7 highlights robust earnings power relative to its market cap. With no debt and $88.1 million in cash and equivalents, Spice maintains ample liquidity to fund new investments or dividends. Its beta of 0.45 indicates lower volatility compared to broader equity markets, aligning with its private-market focus and diversified portfolio.

Balance Sheet And Financial Health

Spice Private Equity’s balance sheet is notably conservative, with zero debt and cash reserves representing ~110% of its market cap. This positions the firm to weather market downturns and capitalize on dislocations. The lack of leverage and high cash balance suggest a disciplined approach to risk management, though it may also imply underutilization of capital for higher returns.

Growth Trends And Dividend Policy

The firm paid a dividend of $0.95 per share in FY 2021, signaling a commitment to shareholder returns despite its growth-oriented strategy. Its revenue and net income growth are tied to investment realizations, which can be lumpy. Geographic and sectoral diversification may mitigate concentration risks, but reliance on emerging markets introduces currency and political volatility.

Valuation And Market Expectations

At a market cap of $80.4 million, the firm trades at ~2.2x revenue and ~2.3x net income, reflecting modest multiples typical of niche asset managers. The low beta suggests investors price it as a stable, income-generating vehicle rather than a high-growth PE play. Its cash-heavy balance sheet may warrant a premium if deployment accelerates.

Strategic Advantages And Outlook

Spice Private Equity’s ties to GP Investments and its global footprint provide deal-flow advantages in underserved markets. Its focus on influence-based investments allows for active value creation, while the fund-of-funds arm diversifies risk. Near-term challenges include navigating emerging-market volatility, but its liquidity position and conservative leverage offer flexibility to pivot opportunistically.

Sources

Company description, financial data from public filings (Swiss Exchange), and inferred metrics from provided inputs.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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