investorscraft@gmail.com

Intrinsic ValueJungfraubahn Holding AG (0QNG.L)

Previous Close£303.80
Intrinsic Value
Upside potential
Previous Close
£303.80

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

Jungfraubahn Holding AG is a Swiss transportation and tourism company specializing in excursion railways and winter sports facilities in the Jungfrau region. Its core revenue model is driven by tourism, leveraging iconic destinations like Jungfraujoch, Kleine Scheidegg-Männlichen, and Grindelwald-First. The company operates mountain railways, cableways, and ancillary services such as restaurants, shops, and hydroelectric power generation, creating a diversified income stream. As a key player in Switzerland's alpine tourism sector, Jungfraubahn benefits from its strategic location and strong brand recognition. The company's integrated approach—combining transport, hospitality, and energy—positions it as a leader in sustainable mountain tourism. Its market position is reinforced by high visitor demand, particularly from international tourists, though it remains exposed to seasonal fluctuations and macroeconomic factors affecting travel.

Revenue Profitability And Efficiency

In its latest fiscal year, Jungfraubahn reported revenue of CHF 249.6 million, with net income reaching CHF 75.7 million, reflecting robust profitability. The diluted EPS of CHF 13.38 underscores efficient earnings generation. Operating cash flow stood at CHF 129 million, supported by strong operational performance, while capital expenditures of CHF 46.6 million indicate ongoing investments in infrastructure and sustainability.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 30.3%, highlighting effective cost management and pricing strategies. Its capital efficiency is evident in the balance between reinvestment (CHF 46.6 million in capex) and cash generation, ensuring sustainable growth without overleveraging.

Balance Sheet And Financial Health

Jungfraubahn maintains a healthy balance sheet, with CHF 97.7 million in cash and equivalents against total debt of CHF 121.7 million. The manageable debt level and strong cash flow position the company well for liquidity needs and potential expansion, though leverage should be monitored given cyclical tourism demand.

Growth Trends And Dividend Policy

Growth is tied to tourism recovery and infrastructure upgrades, with dividends of CHF 7.5 per share signaling shareholder-friendly policies. The company’s ability to sustain payouts depends on stable visitor numbers and operational resilience amid seasonal and economic volatility.

Valuation And Market Expectations

With a market cap of CHF 1.12 billion and a beta of 0.74, Jungfraubahn is viewed as a relatively stable investment within the transportation sector. Valuation reflects its niche market position and steady cash flows, though external shocks like weather or travel disruptions could impact sentiment.

Strategic Advantages And Outlook

Jungfraubahn’s strategic advantages include its iconic destinations, integrated service offerings, and renewable energy operations. The outlook remains positive, driven by tourism demand and sustainability initiatives, though macroeconomic and climate-related risks warrant caution.

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