First Time Loading...
H

Hartevelt
SWB:LUA

Watchlist Manager
Hartevelt
SWB:LUA
Watchlist
Price: 15.3 EUR 0.99% Market Closed
Updated: May 21, 2024

Intrinsic Value

Lucas Bols NV operates as a global cocktail and spirits player in the cocktail market. [ Read More ]

The intrinsic value of one LUA stock under the Base Case scenario is 18.39 EUR. Compared to the current market price of 15.3 EUR, Hartevelt is Undervalued by 17%.

Key Points:
LUA Intrinsic Value
Base Case
18.39 EUR
Undervaluation 17%
Intrinsic Value
Price
H
Worst Case
Base Case
Best Case

Valuation Backtest
Hartevelt

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling LUA stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Hartevelt

Provide an overview of the primary business activities
of Hartevelt.

What unique competitive advantages
does Hartevelt hold over its rivals?

What risks and challenges
does Hartevelt face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Hartevelt.

Provide P/S
for Hartevelt.

Provide P/E
for Hartevelt.

Provide P/OCF
for Hartevelt.

Provide P/FCFE
for Hartevelt.

Provide P/B
for Hartevelt.

Provide EV/S
for Hartevelt.

Provide EV/GP
for Hartevelt.

Provide EV/EBITDA
for Hartevelt.

Provide EV/EBIT
for Hartevelt.

Provide EV/OCF
for Hartevelt.

Provide EV/FCFF
for Hartevelt.

Provide EV/IC
for Hartevelt.

Show me price targets
for Hartevelt made by professional analysts.

What are the Revenue projections
for Hartevelt?

How accurate were the past Revenue estimates
for Hartevelt?

What are the Net Income projections
for Hartevelt?

How accurate were the past Net Income estimates
for Hartevelt?

What are the EPS projections
for Hartevelt?

How accurate were the past EPS estimates
for Hartevelt?

What are the EBIT projections
for Hartevelt?

How accurate were the past EBIT estimates
for Hartevelt?

Compare the revenue forecasts
for Hartevelt with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Hartevelt and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Hartevelt against its competitors.

Analyze the profit margins
(gross, operating, and net) of Hartevelt compared to its peers.

Compare the P/E ratios
of Hartevelt against its peers.

Discuss the investment returns and shareholder value creation
comparing Hartevelt with its peers.

Analyze the financial leverage
of Hartevelt compared to its main competitors.

Show all profitability ratios
for Hartevelt.

Provide ROE
for Hartevelt.

Provide ROA
for Hartevelt.

Provide ROIC
for Hartevelt.

Provide ROCE
for Hartevelt.

Provide Gross Margin
for Hartevelt.

Provide Operating Margin
for Hartevelt.

Provide Net Margin
for Hartevelt.

Provide FCF Margin
for Hartevelt.

Show all solvency ratios
for Hartevelt.

Provide D/E Ratio
for Hartevelt.

Provide D/A Ratio
for Hartevelt.

Provide Interest Coverage Ratio
for Hartevelt.

Provide Altman Z-Score Ratio
for Hartevelt.

Provide Quick Ratio
for Hartevelt.

Provide Current Ratio
for Hartevelt.

Provide Cash Ratio
for Hartevelt.

What is the historical Revenue growth
over the last 5 years for Hartevelt?

What is the historical Net Income growth
over the last 5 years for Hartevelt?

What is the current Free Cash Flow
of Hartevelt?

Discuss the annual earnings per share (EPS)
trend over the past five years for Hartevelt.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Hartevelt

Current Assets 61.9m
Cash & Short-Term Investments 16.6m
Receivables 21.1m
Other Current Assets 24.2m
Non-Current Assets 301m
Long-Term Investments 2m
PP&E 9.1m
Intangibles 289.9m
Current Liabilities 26.2m
Accounts Payable 14.9m
Short-Term Debt 3.1m
Other Current Liabilities 8.3m
Non-Current Liabilities 124.9m
Long-Term Debt 74.8m
Other Non-Current Liabilities 50.1m
Efficiency

Earnings Waterfall
Hartevelt

Revenue
100.1m EUR
Cost of Revenue
-50.5m EUR
Gross Profit
49.6m EUR
Operating Expenses
-58.9m EUR
Operating Income
-9.3m EUR
Other Expenses
-7.8m EUR
Net Income
-17.1m EUR

Free Cash Flow Analysis
Hartevelt

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

LUA Profitability Score
Profitability Due Diligence

Hartevelt's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
47/100
Profitability
Score

Hartevelt's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

LUA Solvency Score
Solvency Due Diligence

Hartevelt's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
38/100
Solvency
Score

Hartevelt's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

LUA Price Targets Summary
Hartevelt

Wall Street analysts forecast LUA stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for LUA is 17.84 EUR with a low forecast of 17.67 EUR and a high forecast of 18.37 EUR.

Lowest
Price Target
17.67 EUR
15% Upside
Average
Price Target
17.84 EUR
17% Upside
Highest
Price Target
18.37 EUR
20% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Competitors Analysis
Hartevelt

Shareholder Return

LUA Price
Hartevelt

1M 1M
+10%
6M 6M
-10%
1Y 1Y
+41%
3Y 3Y
+38%
5Y 5Y
+12%
10Y 10Y
+3%
Annual Price Range
15.3
52w Low
9.8
52w High
17.65
Price Metrics
Average Annual Return -5.57%
Standard Deviation of Annual Returns 19.29%
Max Drawdown -51%
Shares Statistics
Market Capitalization 126.5m EUR
Shares Outstanding 8 270 666
Percentage of Shares Shorted
N/A

LUA Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Hartevelt

Country

Netherlands

Industry

Beverages

Market Cap

126.5m EUR

Dividend Yield

4.74%

Description

Lucas Bols NV operates as a global cocktail and spirits player in the cocktail market. The company is headquartered in Amsterdam, Noord-Holland and currently employs 70 full-time employees. The company went IPO on 2015-02-04. The Company’s activities include the distilling, mixing and blending of a range of branded liqueurs, genever, gin and vodka. Its portfolio includes more than 20 brands of distilled spirits, such as Bols Liquers, Bols Genever, Bols Vodka, Damrak Gin, Galliano, Vaccario and other regional brands. The Company’s activities are divided into two segments: global brands and regional brands. In addition, the Company operates the Amsterdam-based Bols Bartending Academy, which offers accredited courses in bartending, mixology and hospitality management, and the House Of Bols, an Amsterdam-based cocktail, liqueur and genever museum. Its products are distributed in more than 110 countries through its distribution partners, notably Lucas Bols USA Inc. in the United States and Maxxium Nederland BV in the Netherlands.

Contact

NOORD-HOLLAND
Amsterdam
Paulus Potterstraat 14
+31205708575
https://bols.com/

IPO

2015-02-04

Employees

70

Officers

See Also

Discover More
What is the Intrinsic Value of one LUA stock?

The intrinsic value of one LUA stock under the Base Case scenario is 18.39 EUR.

Is LUA stock undervalued or overvalued?

Compared to the current market price of 15.3 EUR, Hartevelt is Undervalued by 17%.