investorscraft@gmail.com

Intrinsic ValueSix Flags Entertainment Corporation (FUN)

Previous Close$18.01
Intrinsic Value
Upside potential
Previous Close
$18.01

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

Six Flags Entertainment Corporation operates as a leading regional theme park company, specializing in high-thrill rides, family entertainment, and seasonal events. The company generates revenue primarily through ticket sales, food and beverage offerings, merchandise, and licensing agreements. Positioned in the highly competitive leisure and entertainment sector, Six Flags differentiates itself through its brand recognition, extensive park network across North America, and strategic partnerships with intellectual property holders to enhance guest experiences. The company’s focus on operational efficiency and capital-light expansions supports its market position, though it faces cyclical demand tied to discretionary consumer spending. Six Flags’ diversified revenue streams, including membership programs and all-season passes, provide stability amid fluctuating attendance trends. Its regional dominance allows for pricing power, though broader industry challenges like labor costs and weather dependencies remain persistent risks.

Revenue Profitability And Efficiency

Six Flags reported revenue of $2.71 billion for FY 2024, reflecting its scale in the theme park industry. However, net income stood at -$231.2 million, with diluted EPS of -$2.30, indicating profitability challenges. Operating cash flow of $373.4 million suggests underlying operational strength, though capital expenditures of $320.8 million highlight ongoing reinvestment needs. The company’s ability to convert revenue into cash flow remains a critical focus area.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore earnings pressure, likely driven by high fixed costs and debt servicing. Operating cash flow coverage of capital expenditures is tight, signaling limited free cash flow generation. With $83.2 million in cash and equivalents against $5.16 billion in total debt, capital efficiency is constrained, necessitating careful liquidity management and potential deleveraging efforts.

Balance Sheet And Financial Health

Six Flags’ balance sheet shows significant leverage, with total debt of $5.16 billion dwarfing its cash reserves. The high debt load raises concerns about financial flexibility, particularly given the cyclical nature of the business. While operating cash flow provides some cushion, the company’s ability to meet obligations and fund growth initiatives will depend on sustained attendance and pricing improvements.

Growth Trends And Dividend Policy

Growth prospects hinge on attendance recovery and pricing strategies, with membership programs offering recurring revenue potential. The company pays a modest dividend of $0.30 per share, signaling a commitment to shareholder returns despite profitability challenges. Future dividend sustainability will likely depend on improved earnings and cash flow generation.

Valuation And Market Expectations

The market appears to price in Six Flags’ operational risks, with negative earnings reflecting investor skepticism. Valuation metrics may hinge on debt reduction progress and margin expansion. Comparable theme park operators’ multiples could provide context, but Six Flags’ leverage profile remains a key differentiator.

Strategic Advantages And Outlook

Six Flags benefits from strong brand equity and regional market dominance, but macroeconomic headwinds and high leverage pose risks. Strategic initiatives, such as digital transformation and seasonal event diversification, could drive long-term growth. The outlook remains cautious, with execution on cost controls and debt management being critical to restoring investor confidence.

Sources

Company filings, Bloomberg

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