investorscraft@gmail.com

Intrinsic ValueWestwing Group SE (WEW.DE)

Previous Close14.35
Intrinsic Value
Upside potential
Previous Close
14.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Westwing Group SE is a leading European eCommerce player specializing in home and living products, operating across 11 countries with a focus on Germany, Austria, and Switzerland (DACH region). The company curates a premium assortment of furniture, textiles, kitchenware, and décor under private labels and third-party brands, targeting design-conscious consumers seeking inspiration and convenience. Its revenue model hinges on direct-to-consumer online sales, leveraging data-driven personalization and localized marketing to drive repeat purchases. Westwing competes in the fragmented home furnishings sector, differentiating itself through a membership-based shopping experience and exclusive product collaborations. While facing competition from generalist eCommerce giants and niche players, the company maintains a strong brand presence in its core markets, supported by agile supply chain operations and a mobile-first digital platform.

Revenue Profitability And Efficiency

Westwing reported EUR 444.4 million in revenue for the period, reflecting its scale in the home eCommerce segment. The company posted a net loss of EUR 5 million, with diluted EPS of -EUR 0.25, indicating ongoing profitability challenges. Operating cash flow was positive at EUR 16.6 million, supported by working capital management, while capital expenditures of EUR 3.6 million suggest moderate reinvestment needs.

Earnings Power And Capital Efficiency

The negative net income highlights Westwing's struggle to translate top-line growth into bottom-line results, though positive operating cash flow demonstrates some operational leverage. With a market cap of EUR 149.5 million, the company trades at a revenue multiple that implies investors are pricing in future margin expansion rather than current earnings power.

Balance Sheet And Financial Health

Westwing maintains a solid liquidity position with EUR 68.8 million in cash against EUR 33.4 million of total debt, providing runway for strategic initiatives. The net cash position supports the company's ability to weather cyclical downturns in the consumer discretionary sector, though the lack of profitability remains a key monitorable.

Growth Trends And Dividend Policy

As a growth-oriented eCommerce player, Westwing retains all earnings, with no dividend payments. The company's expansion across European markets and category diversification could drive future revenue growth, but macroeconomic pressures on discretionary spending pose near-term headwinds.

Valuation And Market Expectations

The stock's beta of 1.165 reflects higher volatility than the broader market, typical for eCommerce companies. Current valuation appears to factor in expectations of improved monetization and potential market share gains in the fragmented European home goods sector.

Strategic Advantages And Outlook

Westwing's curated platform and membership model provide differentiation in a competitive landscape. Success hinges on improving unit economics through scale, private label penetration, and operational efficiencies. The outlook remains cautiously optimistic, with profitability improvement being the key determinant of long-term value creation.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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