investorscraft@gmail.com

Intrinsic ValueTom Tailor Holding SE (TTI.DE)

Previous Close0.49
Intrinsic Value
Upside potential
Previous Close
0.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tom Tailor Holding SE operates in the fashion retail sector, specializing in affordable casual wear and accessories for men, women, and children. The company generates revenue through a mix of owned retail stores, e-commerce platforms, and wholesale distribution, targeting mid-market consumers in Europe. Despite its broad product range and omnichannel approach, Tom Tailor faces intense competition from fast-fashion brands and digital-native retailers, which has pressured its market positioning. The company’s strategy emphasizes cost efficiency and selective expansion, but its ability to differentiate in a crowded market remains a challenge. Its wholesale partnerships and franchise model provide additional revenue streams, though reliance on European markets exposes it to regional economic fluctuations.

Revenue Profitability And Efficiency

In FY 2018, Tom Tailor reported revenue of €843.8 million, reflecting its scale in the European fashion market. However, net income was deeply negative at -€183.5 million, driven by restructuring costs and weak operational performance. Operating cash flow of €16.4 million was insufficient to cover capital expenditures of -€32.4 million, indicating strained liquidity. The diluted EPS of -€4.77 underscores significant profitability challenges.

Earnings Power And Capital Efficiency

The company’s negative earnings power highlights inefficiencies in its cost structure and competitive pressures. Capital expenditures exceeded operating cash flow, suggesting constrained reinvestment capacity. With a dividend payout of €0.156 per share despite losses, Tom Tailor’s capital allocation priorities may warrant scrutiny given its financial health.

Balance Sheet And Financial Health

Tom Tailor’s balance sheet showed €25.1 million in cash against total debt of €164.4 million, indicating leverage concerns. The net debt position and negative equity from accumulated losses raise questions about solvency. Limited liquidity and high debt relative to cash flow generation further amplify financial risk.

Growth Trends And Dividend Policy

Revenue trends were stagnant, with no clear growth drivers evident. The dividend, though modest, appears unsustainable given persistent losses and cash flow constraints. The company’s focus on cost-cutting over expansion suggests a defensive posture amid market challenges.

Valuation And Market Expectations

With a market cap of €18.9 million, the stock trades at a steep discount to revenue, reflecting investor skepticism about turnaround prospects. The negative earnings and high debt load likely weigh heavily on valuation multiples.

Strategic Advantages And Outlook

Tom Tailor’s brand recognition and omnichannel presence offer some stability, but its lack of pricing power and competitive differentiation limit upside. The outlook remains uncertain unless operational improvements and debt management strategies gain traction.

Sources

Company filings, Deutsche Börse disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

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