investorscraft@gmail.com

Intrinsic ValueFlughafen Wien AG (0RHU.L)

Previous Close£55.80
Intrinsic Value
Upside potential
Previous Close
£55.80

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

Flughafen Wien AG operates as a key player in the European aviation infrastructure sector, managing Vienna International Airport, a critical hub for Central and Eastern Europe. The company's diversified revenue streams stem from airport operations, handling and security services, retail and property development, and technical services. Its core Airport segment ensures seamless passenger and cargo movement, while ancillary services like VIP lounges, parking, and retail concessions enhance profitability. The Malta segment extends its operational footprint, leveraging tourism-driven demand. Flughafen Wien's strategic location in Austria positions it as a gateway between Western and Eastern Europe, benefiting from growing air traffic and transit passenger flows. Its integrated service model, combining infrastructure management with commercial ventures, provides resilience against cyclical downturns. The company maintains a competitive edge through continuous infrastructure investments and partnerships with airlines, reinforcing its role as a regional aviation leader.

Revenue Profitability And Efficiency

In FY 2024, Flughafen Wien reported revenue of €1.05 billion, with net income reaching €216.3 million, reflecting a robust recovery in air travel post-pandemic. The diluted EPS of €2.58 underscores efficient cost management, while operating cash flow of €443.7 million highlights strong operational performance. Capital expenditures of €169.8 million indicate ongoing investments in infrastructure to support future growth.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with net income margins around 20.5%, supported by high-margin retail and property segments. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to total debt (€55.6 million), ensuring flexibility for strategic investments and shareholder returns.

Balance Sheet And Financial Health

Flughafen Wien maintains a conservative balance sheet, with €22.1 million in cash and equivalents and modest total debt of €55.6 million. This low leverage ratio provides financial stability and capacity for further expansion or dividend payouts, aligning with its investment-grade profile.

Growth Trends And Dividend Policy

The company benefits from secular growth in air travel demand, particularly in its core markets. A dividend of €1.32 per share reflects a commitment to returning capital to shareholders, supported by predictable cash flows from its asset-light service segments.

Valuation And Market Expectations

With a market cap of €4.56 billion and a beta of 0.24, Flughafen Wien is valued as a stable, low-volatility infrastructure play. The valuation implies confidence in its ability to sustain growth through regional air traffic recovery and commercial diversification.

Strategic Advantages And Outlook

Flughafen Wien's strategic location, diversified revenue base, and disciplined capital allocation position it for long-term growth. Near-term challenges include macroeconomic sensitivity, but its infrastructure monopoly and high barriers to entry underpin a positive outlook.

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