investorscraft@gmail.com

Intrinsic ValueCompagnie des Alpes S.A. (0N7N.L)

Previous Close£26.35
Intrinsic Value
Upside potential
Previous Close
£26.35

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

Compagnie des Alpes SA is a leading European leisure company specializing in ski resorts and theme parks, operating under well-known brands such as La Plagne, Parc Astérix, and Futuroscope. The company generates revenue through ski lift operations, real estate sales, and theme park admissions, positioning itself in the high-margin leisure and tourism sector. Its diversified portfolio across France, Belgium, and the Netherlands mitigates seasonal risks while capitalizing on strong domestic and international tourism demand. The Ski Areas segment benefits from premium alpine destinations, while the Leisure Parks segment leverages iconic intellectual properties and family-friendly attractions. Compagnie des Alpes holds a competitive edge through vertical integration, managing both infrastructure and visitor experiences. Its market position is reinforced by strategic partnerships and a focus on sustainability, appealing to environmentally conscious travelers. The company’s dual-segment approach ensures resilience against economic fluctuations, as ski resorts and theme parks cater to different but overlapping demographics.

Revenue Profitability And Efficiency

In FY 2024, Compagnie des Alpes reported revenue of €1.24 billion, with net income of €92.4 million, reflecting a 7.5% net margin. Operating cash flow stood at €341.1 million, indicating strong operational efficiency. Capital expenditures of €252.8 million suggest ongoing investments in infrastructure and visitor experiences, aligning with long-term growth strategies. The company’s ability to convert revenue into cash flow underscores its disciplined cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.81 demonstrates solid earnings power, supported by high-margin ski operations and theme park admissions. With a beta of 1.33, the stock exhibits higher volatility than the market, reflecting its cyclical exposure to leisure spending. The balance between reinvestment and profitability highlights efficient capital allocation, though debt levels warrant monitoring given the capital-intensive nature of the industry.

Balance Sheet And Financial Health

Compagnie des Alpes maintains €234.1 million in cash and equivalents against total debt of €1.5 billion, indicating moderate leverage. The debt-to-equity ratio suggests reliance on financing for expansion, but strong cash flow generation provides liquidity. Real estate assets and long-term leases further bolster financial stability, though the company’s leverage could pose risks in a downturn.

Growth Trends And Dividend Policy

The company has shown consistent growth in leisure demand, particularly in premium ski destinations and branded theme parks. A dividend of €1 per share reflects a shareholder-friendly policy, though payout ratios remain sustainable. Future growth may hinge on international expansion and digital enhancements to visitor experiences, leveraging post-pandemic tourism recovery trends.

Valuation And Market Expectations

With a market cap of €907.8 million, the company trades at a P/E ratio of approximately 9.8x, suggesting modest valuation relative to earnings. Investors likely price in seasonal risks and capital intensity, but the stock’s beta indicates sensitivity to broader economic cycles. The leisure sector’s recovery post-COVID-19 could drive re-rating if demand sustains.

Strategic Advantages And Outlook

Compagnie des Alpes benefits from iconic brands, geographic diversification, and integrated operations. Sustainability initiatives and premium positioning align with evolving consumer preferences. Near-term challenges include inflationary pressures and debt servicing, but long-term prospects remain favorable due to resilient leisure demand and strategic investments in high-return projects.

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