investorscraft@gmail.com

Intrinsic ValueAiresis S.A. (AIRE.SW)

Previous CloseCHF0.02
Intrinsic Value
Upside potential
Previous Close
CHF0.02

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

Airesis SA operates as a specialized private equity and venture capital firm, focusing on investments across early to late-stage ventures, growth capital, and buyouts, primarily within the sports brands sector. The firm adopts a hands-on approach, often securing board seats in portfolio companies and maintaining majority ownership to drive strategic decisions. Its investment strategy spans small to mid-sized enterprises, with typical holdings lasting three to seven years, reflecting a long-term value creation mindset. Beyond sports brands, Airesis diversifies into real estate and other consumer cyclical sectors, leveraging its Swiss base to access European growth opportunities. The firm’s dual focus on balance sheet investments and shorter-term finance division deals (1–2 years) underscores its flexibility in capital deployment. Despite its niche focus, Airesis competes in a crowded private equity landscape, where differentiation hinges on sector expertise and operational influence in portfolio companies.

Revenue Profitability And Efficiency

In FY 2023, Airesis reported revenue of CHF 121.0 million, but net income stood at a loss of CHF 29.3 million, reflecting challenges in portfolio performance or write-downs. Operating cash flow was modestly positive at CHF 3.3 million, though capital expenditures of CHF 4.7 million suggest ongoing investments. The diluted EPS of -CHF 0.47 indicates shareholder dilution amid financial headwinds.

Earnings Power And Capital Efficiency

The firm’s negative net income and EPS highlight strained earnings power, likely due to underperforming investments or high operating costs. With limited operating cash flow relative to debt (CHF 107.9 million), capital efficiency appears suboptimal, though the beta of 0.708 suggests lower volatility than the broader market.

Balance Sheet And Financial Health

Airesis holds CHF 2.9 million in cash against CHF 107.9 million in total debt, signaling leverage concerns. The absence of dividends aligns with its reinvestment strategy, but the debt-heavy structure may constrain liquidity for future deals without additional financing.

Growth Trends And Dividend Policy

Growth is driven by portfolio expansion, but the FY 2023 loss and zero dividend policy reflect a focus on capital preservation. The firm’s multi-year investment horizon may delay visible returns, though shorter-term finance division deals could provide interim liquidity.

Valuation And Market Expectations

At a market cap of CHF 4.96 million, Airesis trades at a steep discount to book value, likely reflecting skepticism about turnaround potential. The low beta implies muted market expectations for near-term catalysts.

Strategic Advantages And Outlook

Airesis’s sector specialization and active management approach offer differentiation, but execution risks persist. The outlook hinges on portfolio company performance and debt management, with potential upside from successful exits or sector tailwinds.

Sources

Company description, financials, and market data sourced from publicly available disclosures and SIX Swiss 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