We find the customer intake goal somewhat optimistic and forecast an end-‘25 customer base of 667,000. That said, we see good opportunities for Fortnox to beat the ARPC target, and forecast an ARPC of 345 in 2025 (vs. R12m ARPC of SEK 168). We see good contributions for each of Fortnox’s product areas, and see particularly high potential for its marketplace. We have not incorporated any M&A into our forecast, but see a high likelihood of acquisitions. All in all, the CMD reinforced our confidence that Fortnox still has many growth opportunities and that the current ARPC is far below its potential. In light of this, we raise our 2021-2022 sales forecast by 4-11%. On EBIT, we cut our 2021e EBIT by 2% due to higher costs, but raise the corresponding 2022e figure by 7% amid operational leverage.
21x ‘25e EV/EBIT coupled with a 3.3% FCF yield
On our new estimates, we see a 2021e EV/EBIT of 80x based on the current share price. However, given the rapid profit growth, this shrinks to 21x on our 2025 estimates.
Research from 20210118
Aktuellt
SENASTE
