investorscraft@gmail.com

Intrinsic ValueAFC Ajax N.V. (0DI7.L)

Previous Close£9.04
Intrinsic Value
Upside potential
Previous Close
£9.04

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

AFC Ajax NV operates as a leading football club in the Netherlands, with a diversified revenue model encompassing matchday ticket sales, broadcasting rights, merchandise, and player transfers. The club’s iconic Johan Cruijff Arena serves as a key asset, hosting matches and events, while its renowned youth academy continues to produce top-tier talent, reinforcing its competitive edge. Ajax competes in the Eredivisie and European tournaments, leveraging its storied brand and global fanbase to sustain commercial partnerships. The club’s financial performance is closely tied to sporting success, with player sales often offsetting operational costs. Despite its strong domestic position, Ajax faces intense competition from larger European clubs for talent and revenue. Its hybrid model—balancing sporting ambition with financial sustainability—positions it uniquely in the mid-tier of European football’s economic hierarchy.

Revenue Profitability And Efficiency

In FY 2024, Ajax reported revenue of €147.6 million, reflecting its reliance on matchday and commercial streams. However, net income stood at a loss of €9.8 million, with diluted EPS of -€0.53, indicating profitability challenges. Operating cash flow was negative at €10.5 million, exacerbated by capital expenditures of €8.5 million, underscoring strained liquidity amid competitive and operational pressures.

Earnings Power And Capital Efficiency

The club’s negative earnings highlight vulnerabilities in converting revenue to profit, partly due to high player costs and volatile transfer market dynamics. Capital efficiency remains under scrutiny, with cash flow constraints limiting reinvestment capacity. Player development and sales are critical to balancing earnings, but recent performance suggests tighter margins.

Balance Sheet And Financial Health

Ajax holds €34.6 million in cash against total debt of €109.2 million, signaling moderate leverage. The debt burden, coupled with negative cash flow, raises liquidity concerns, though the club’s asset base (including player contracts) provides some flexibility. Financial health hinges on sustaining revenue streams and managing transfer market risks.

Growth Trends And Dividend Policy

Growth is cyclical, tied to sporting success and player sales. No dividends were distributed in FY 2024, as the club prioritizes reinvestment. Long-term trends depend on academy output and European competition revenue, though recent losses suggest near-term headwinds.

Valuation And Market Expectations

With a market cap of €180.8 million and low beta (0.202), Ajax is viewed as a niche, volatile asset. Investors likely price in recovery potential from player sales or tournament success, but current valuation reflects subdued earnings power.

Strategic Advantages And Outlook

Ajax’s brand strength and academy pipeline offer strategic advantages, but financial sustainability requires tighter cost control and European consistency. The outlook is cautious, with profitability contingent on sporting performance and transfer market agility.

Sources

Company filings, LSE disclosures

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