investorscraft@gmail.com

Intrinsic ValueFlughafen Zürich AG (0RG6.L)

Previous Close£239.50
Intrinsic Value
Upside potential
Previous Close
£239.50

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

Flughafen Zürich AG operates Zurich Airport, a critical aviation hub in Switzerland, serving as a gateway for both passenger and cargo traffic. The company generates revenue through a diversified model, including aeronautical fees (runway, terminal, and handling services), commercial operations (retail, dining, and parking), and security services. Its infrastructure supports over 30 million passengers annually, positioning it as a key player in European aviation. The airport’s strategic location in Switzerland, a global financial and tourism center, enhances its attractiveness to airlines and passengers. Flughafen Zürich AG maintains a strong competitive position due to its high service standards, operational efficiency, and continuous infrastructure investments. Unlike many European airports constrained by urban expansion, Zurich Airport benefits from controlled growth, allowing for scalable operations. The company also capitalizes on non-aeronautical revenue streams, such as premium retail and experiential offerings, which contribute significantly to profitability. Its integrated security and handling services further differentiate it from regional competitors, ensuring compliance with stringent international aviation standards.

Revenue Profitability And Efficiency

In its latest fiscal year, Flughafen Zürich AG reported revenue of CHF 1.33 billion, with net income of CHF 326.7 million, reflecting robust profitability. The company’s operating cash flow stood at CHF 641.6 million, underscoring efficient cash generation. Capital expenditures of CHF 476.4 million indicate ongoing investments in infrastructure, aligning with long-term growth strategies. The diluted EPS of CHF 10.64 highlights strong earnings per share performance.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 24.6%, supported by high-margin commercial operations. Operating cash flow covers capital expenditures comfortably, reflecting disciplined capital allocation. The balance between reinvestment and profitability suggests a sustainable model, though debt levels require monitoring given the capital-intensive nature of airport operations.

Balance Sheet And Financial Health

Flughafen Zürich AG maintains a balanced financial position, with CHF 323.2 million in cash and equivalents against total debt of CHF 1.48 billion. The debt level is manageable given the stable cash flows from airport operations. The company’s ability to fund capex while maintaining liquidity indicates prudent financial management, though leverage ratios should be assessed in the context of future expansion plans.

Growth Trends And Dividend Policy

The company has shown consistent growth, driven by passenger traffic recovery and commercial revenue streams. A dividend of CHF 5.7 per share reflects a shareholder-friendly policy, supported by stable earnings. Future growth will likely hinge on passenger volume recovery, retail performance, and potential infrastructure upgrades, though macroeconomic factors could influence near-term trends.

Valuation And Market Expectations

With a market capitalization of CHF 4.83 billion and a beta of 0.853, the stock is perceived as relatively stable compared to the broader market. The valuation reflects expectations of steady cash flows and moderate growth, though investor sentiment may be influenced by aviation sector dynamics and regulatory changes impacting airport operations.

Strategic Advantages And Outlook

Flughafen Zürich AG benefits from its monopoly position as Zurich’s primary airport, coupled with high service standards and diversified revenue streams. The outlook remains positive, supported by Switzerland’s strong economy and global connectivity demand. However, risks include regulatory scrutiny, environmental pressures, and competition from other European hubs. Strategic investments in sustainability and passenger experience could further solidify its market position.

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