investorscraft@gmail.com

Intrinsic ValueALD S.A. (ALD.PA)

Previous Close6.87
Intrinsic Value
Upside potential
Previous Close
6.87

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

ALD S.A. is a leading player in the vehicle leasing and fleet management industry, operating primarily in Europe with a growing presence in emerging markets. The company specializes in full-service leasing, fleet outsourcing, and mobility solutions, catering to corporate clients seeking cost-efficient and flexible vehicle management. Its integrated services include maintenance, insurance, and remarketing, supported by digital tools for fleet optimization. ALD differentiates itself through its extensive network, operational scale, and partnership with Société Générale, which enhances its financing capabilities. The company’s market position is reinforced by its 1.7 million-vehicle fleet and a strong foothold in Western Europe, where regulatory tailwinds favor leasing over ownership. ALD also capitalizes on the shift toward sustainable mobility, offering electric and hybrid vehicles as part of its green fleet initiatives. Competitive pressures exist from rivals like LeasePlan and Arval, but ALD’s diversified service portfolio and technological investments position it well in a fragmented market.

Revenue Profitability And Efficiency

In FY 2023, ALD reported revenue of €18.88 billion, reflecting steady demand for leasing services. Net income stood at €816.2 million, with diluted EPS of €1.13, indicating robust profitability. Operating cash flow was €272 million, though significant capital expenditures (-€18.53 billion) highlight the capital-intensive nature of fleet leasing. The company’s ability to maintain margins despite rising interest rates underscores its pricing power and cost discipline.

Earnings Power And Capital Efficiency

ALD’s earnings are driven by leasing contracts and ancillary services, with stable recurring income from long-term client agreements. The company’s capital efficiency is tempered by high asset turnover requirements, but its access to low-cost funding via Société Générale provides a competitive edge. Return metrics are influenced by fleet utilization rates and residual vehicle values, both of which remain resilient.

Balance Sheet And Financial Health

ALD’s balance sheet shows €3.99 billion in cash against €37.63 billion in total debt, reflecting leverage typical for asset-heavy leasing firms. The debt structure is managed through diversified funding sources, including securitization. Liquidity is adequate, supported by strong cash generation and access to credit markets, though rising rates could pressure financing costs.

Growth Trends And Dividend Policy

Growth is fueled by geographic expansion and electrification trends, with used-car sales contributing to ancillary revenue. ALD paid a dividend of €0.47 per share in 2023, aligning with its policy of returning capital while reinvesting in fleet renewal. The dividend yield is modest, prioritizing balance sheet stability over aggressive payouts.

Valuation And Market Expectations

With a market cap of €5.6 billion and a beta of 0.87, ALD trades at a discount to pure-play mobility peers, reflecting investor caution around leverage. Consensus estimates project mid-single-digit revenue growth, assuming stable fleet demand and gradual margin expansion.

Strategic Advantages And Outlook

ALD benefits from scale, financing synergies with Société Générale, and a shift toward flexible mobility solutions. Near-term challenges include interest rate volatility and residual value risks, but long-term prospects are supported by corporate fleet outsourcing trends and sustainability mandates. Strategic focus areas include digitalization and EV adoption, which could drive future differentiation.

Sources

Company filings, Bloomberg

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