investorscraft@gmail.com

Intrinsic ValuePierre et Vacances S.A. (0OQ0.L)

Previous Close£1.81
Intrinsic Value
Upside potential
Previous Close
£1.81

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

Pierre et Vacances SA operates in the European holiday accommodation and property investment sector, leveraging a dual-segment strategy. Its Property Development division focuses on acquiring land, designing sites, and constructing holiday residences for individual and institutional buyers. The Tourism segment manages a diverse portfolio of brands, including Pierre & Vacances, Center Parcs, and Adagio, offering over 43,500 apartments across 284 sites. The company caters to leisure travelers seeking flexible, self-catered stays, positioning itself as a mid-market leader with a strong foothold in France and expanding presence in international markets. Its hybrid model—combining property sales with tourism operations—provides diversified revenue streams while capitalizing on the growing demand for experiential travel. Despite competition from hotel chains and online rental platforms, Pierre et Vacances differentiates through its integrated resort villages and loyalty programs.

Revenue Profitability And Efficiency

The company reported EUR 1.82 billion in revenue for the latest fiscal year, with net income of EUR 20 million, reflecting a narrow margin of 1.1%. Operating cash flow stood at EUR 286 million, though capital expenditures of EUR 90 million indicate ongoing investments in property and tourism infrastructure. The diluted EPS of EUR 0.0413 suggests modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

Pierre et Vacances generates earnings primarily through property sales and tourism operations, but its high total debt of EUR 3.25 billion raises concerns about capital efficiency. The absence of dividends underscores a focus on reinvestment, though the elevated debt load may constrain financial flexibility. The beta of 2.292 indicates significant volatility relative to the market.

Balance Sheet And Financial Health

The company’s balance sheet shows EUR 86.9 million in cash against EUR 3.25 billion in total debt, highlighting a leveraged position. This debt-heavy structure, coupled with cyclical exposure to tourism demand, poses liquidity risks. However, its asset base—including owned properties—provides collateral and potential long-term value.

Growth Trends And Dividend Policy

Growth is tied to recovery in European tourism post-pandemic, with no dividend payouts as the company prioritizes debt management and operational expansion. The lack of a dividend policy aligns with its reinvestment strategy, though sustained profitability will be critical to deleveraging.

Valuation And Market Expectations

With a market cap of EUR 715 million, the company trades at a high implied leverage multiple. Investors likely price in recovery potential, but the elevated beta suggests skepticism about stability. Valuation hinges on tourism demand normalization and successful debt refinancing.

Strategic Advantages And Outlook

Pierre et Vacances benefits from brand diversification and integrated resorts, but macroeconomic headwinds and debt servicing costs remain challenges. Its outlook depends on sustained travel demand and operational efficiency gains to improve margins.

Sources

Company filings, market data

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