investorscraft@gmail.com

Intrinsic ValueHighlight Event and Entertainment AG (0QL0.L)

Previous Close£9.40
Intrinsic Value
Upside potential
Previous Close
£9.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Highlight Event and Entertainment AG operates in the dynamic entertainment sector, focusing on event marketing, film production, and sports-related activities. The company's diversified revenue streams include film rights exploitation, sports event management, and digital content marketing under brands like SPORT1 and PLAZAMEDIA. Its involvement in high-profile events such as the UEFA Champions League and Eurovision Song Contest underscores its niche in premium event marketing. The firm’s hybrid model—spanning production, distribution, and live events—positions it uniquely in the competitive entertainment landscape, though its reliance on cyclical demand for live events introduces volatility. With operations in Switzerland and Europe, the company leverages regional expertise but faces challenges in scaling beyond its core markets.

Revenue Profitability And Efficiency

In FY 2023, the company reported revenue of CHF 497.9 million, reflecting its broad event and content portfolio. However, net income stood at a loss of CHF 11.4 million, with diluted EPS of -CHF 0.88, indicating margin pressures. Operating cash flow was robust at CHF 122.3 million, but capital expenditures of CHF 107.3 million suggest significant reinvestment needs, likely tied to event logistics and content production.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight challenges in converting top-line growth to profitability. The positive operating cash flow signals core operational viability, but high capital expenditures (21.6% of revenue) imply capital-intensive activities, potentially limiting free cash flow generation. The absence of dividends aligns with reinvestment priorities.

Balance Sheet And Financial Health

Cash reserves of CHF 25.7 million are modest relative to total debt of CHF 272.7 million, indicating leverage risks. The debt-to-equity ratio is elevated, though operating cash flow coverage provides some liquidity buffer. The balance sheet reflects the capital demands of event-driven businesses, with limited flexibility for downturns.

Growth Trends And Dividend Policy

Revenue growth is tied to event cycles and content pipelines, with no dividend payouts as the company prioritizes reinvestment. The lack of a dividend policy underscores a focus on organic expansion, though profitability trends will be critical to monitor given recent losses.

Valuation And Market Expectations

With a market cap of CHF 90 million, the stock trades at a low multiple to revenue (0.18x), reflecting skepticism about earnings potential. The negative beta (-0.376) suggests atypical market correlation, possibly due to its niche focus.

Strategic Advantages And Outlook

The company’s diversified event portfolio and premium partnerships (e.g., UEFA) are strengths, but profitability remains a hurdle. Success hinges on scaling high-margin digital content and optimizing event costs. Macroeconomic sensitivity to discretionary spending poses a near-term risk.

Sources

Company description, financials provided by user (likely from annual reports or exchange filings)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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