investorscraft@gmail.com

Intrinsic ValueTikehau Capital (0RP0.L)

Previous Close£16.02
Intrinsic Value
Upside potential
Previous Close
£16.02

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

Tikehau Capital is a diversified alternative asset manager specializing in private equity, credit, and real estate investments. The firm operates across multiple geographies, with a strong focus on Europe, North America, and Asia, offering institutional and private investors access to a broad range of financing solutions, including senior secured loans, mezzanine debt, and equity investments. Its investment strategy targets small to middle-market European corporates, with ticket sizes ranging from €0.41 million to €70 million, emphasizing balance sheet investments and long-term capital appreciation. Tikehau Capital distinguishes itself through its multi-asset class approach, combining deep sector expertise with a flexible investment mandate that spans early-stage, turnaround, and growth financing. The firm’s global footprint, with headquarters in Paris and offices in key financial hubs, enhances its ability to source and manage cross-border opportunities. Within the competitive landscape of alternative asset management, Tikehau Capital maintains a niche position by focusing on underserved mid-market segments, leveraging its proprietary deal flow and integrated investment platform to deliver differentiated returns.

Revenue Profitability And Efficiency

Tikehau Capital reported revenue of €557.8 million for the period, with net income of €155.8 million, reflecting a healthy profit margin. The firm’s diluted EPS stood at €0.86, indicating efficient earnings distribution. Operating cash flow was robust at €184.1 million, supported by disciplined capital allocation and minimal capital expenditures, underscoring its asset-light operational model.

Earnings Power And Capital Efficiency

The firm demonstrates strong earnings power, with net income representing a significant portion of revenue. Its capital efficiency is evident in its ability to generate substantial operating cash flow without significant reinvestment needs, allowing for flexible capital deployment across its investment strategies.

Balance Sheet And Financial Health

Tikehau Capital maintains a solid balance sheet, with €337 million in cash and equivalents providing liquidity. Total debt of €1.64 billion suggests a leveraged position, though this is typical for asset managers deploying capital across investment vehicles. The firm’s financial health appears stable, supported by its diversified asset base and recurring fee income.

Growth Trends And Dividend Policy

The firm has shown consistent growth in its asset management activities, with a dividend per share of €0.8, reflecting a commitment to shareholder returns. Its focus on mid-market investments and global expansion positions it for sustained growth, though market cyclicality may impact performance.

Valuation And Market Expectations

With a market capitalization of approximately €3.35 billion and a beta of 0.856, Tikehau Capital is perceived as less volatile than the broader market. Investors likely value its diversified investment platform and steady cash flow generation, though its valuation may reflect sector-wide multiples for alternative asset managers.

Strategic Advantages And Outlook

Tikehau Capital’s strategic advantages lie in its global reach, multi-asset expertise, and focus on mid-market opportunities. The firm is well-positioned to capitalize on growing demand for alternative investments, though macroeconomic uncertainties and interest rate fluctuations could pose challenges. Its outlook remains positive, driven by its scalable platform and disciplined investment approach.

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